investorscraft@gmail.com

Intrinsic ValueChinasoft International Limited (0354.HK)

Previous CloseHK$5.04
Intrinsic Value
Upside potential
Previous Close
HK$5.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chinasoft International operates as a comprehensive IT services provider in China, offering a diversified portfolio of technology solutions through two primary segments: Technical Professional Services and Internet IT Services. The company generates revenue through IT outsourcing, cloud services via its CloudEasy and Huaxia Cloud platforms, digital consulting, system integration, and business process outsourcing. Serving a broad client base across financial services, telecommunications, government, and manufacturing sectors, Chinasoft leverages its deep domestic presence and partnerships with major cloud providers like Tencent Cloud to deliver end-to-end digital transformation services. The company maintains a strong market position as one of China's leading indigenous IT services firms, competing with both global consultancies and local specialists by combining scale with sector-specific expertise. Its internet IT services segment further expands its reach through software industry platforms, creating an ecosystem that supports enterprise digitalization across multiple industries.

Revenue Profitability And Efficiency

The company reported HKD 16.95 billion in revenue for the period, demonstrating substantial scale in China's competitive IT services market. Net income of HKD 512.9 million reflects operating margins that are characteristic of the IT services industry, where profitability is tempered by competitive pricing and talent costs. Operating cash flow of HKD 603.1 million indicates reasonable cash conversion from operations, though capital expenditures of HKD 611.4 million suggest ongoing investments in technology infrastructure and service capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.19 reflects the company's earnings capacity relative to its share base. The significant capital expenditure program, nearly matching operating cash flow, indicates a capital-intensive growth strategy focused on expanding cloud infrastructure and digital service capabilities. This investment pattern is consistent with IT services firms building next-generation service delivery platforms to maintain competitive positioning in the rapidly evolving digital transformation market.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 3.13 billion in cash and equivalents against total debt of HKD 4.58 billion. This debt level appears manageable given the company's operating cash flow generation and market position. The balance sheet structure supports ongoing investments in growth initiatives while maintaining financial stability in the capital-intensive IT services sector.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing HKD 0.0533 per share, indicating a commitment to shareholder returns while balancing growth investments. The substantial revenue base and ongoing capital expenditures suggest a focus on capturing growth in China's digital transformation market, particularly in cloud services and enterprise digitalization where demand remains robust across multiple industry verticals.

Valuation And Market Expectations

With a market capitalization of approximately HKD 14.6 billion, the company trades at valuation multiples that reflect its position in the competitive IT services sector. The beta of 0.906 suggests moderate sensitivity to market movements, typical for established technology services companies. Market expectations likely incorporate both growth opportunities in China's digital economy and competitive pressures in the IT services landscape.

Strategic Advantages And Outlook

The company's strategic advantages include its extensive domestic presence, diversified service portfolio, and partnerships with major cloud providers. Its focus on cloud services, digital transformation, and sector-specific solutions positions it to benefit from China's continued technology adoption. The outlook remains tied to enterprise IT spending trends, digital transformation initiatives, and the company's ability to maintain competitive differentiation in a rapidly evolving technology services market.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount