investorscraft@gmail.com

Intrinsic ValueBeijing Ultrapower Software Co., Ltd. (300002.SZ)

Previous Close$12.23
Intrinsic Value
Upside potential
Previous Close
$12.23

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

Beijing Ultrapower Software operates as a diversified technology company with four distinct business segments: IoT/communication technology, artificial intelligence and big data, ICT operation management, and mobile gaming. The company serves critical infrastructure sectors including nuclear power, smart cities, transportation, and military applications through specialized communication and security solutions. Its IoT division provides perimeter security and underground space communication products for nuclear islands, airports, and high-speed rail systems, positioning the firm as a specialized provider to China's strategic infrastructure projects. In the AI domain, Ultrapower has developed proprietary natural language processing technology through its Logic Intelligence series and Radar Risk Management SaaS platform, serving financial, insurance, and government clients. The company maintains a unique market position by combining industrial IoT expertise with advanced AI capabilities, creating integrated solutions for both enterprise and government customers. This dual focus on critical infrastructure and enterprise software allows Ultrapower to address multiple growth vectors within China's technology ecosystem while maintaining specialized domain expertise that creates barriers to entry for generalist competitors.

Revenue Profitability And Efficiency

The company generated CNY 6.45 billion in revenue with net income of CNY 1.43 billion, reflecting a robust net margin of approximately 22.1%. Operating cash flow of CNY 1.65 billion significantly exceeded capital expenditures of CNY 164 million, indicating strong cash generation efficiency. This financial performance demonstrates the company's ability to convert revenue into substantial profitability while maintaining disciplined capital investment relative to its operational scale.

Earnings Power And Capital Efficiency

Ultrapower delivered diluted EPS of CNY 0.73, supported by healthy operating cash flow generation that covered capital expenditures by a factor of ten. The company's capital allocation appears efficient, with minimal capital requirements relative to cash generation capacity. This earnings power provides financial flexibility for both strategic investments and shareholder returns while maintaining operational self-sufficiency.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 1.83 billion in cash and equivalents against minimal total debt of CNY 24.8 million, resulting in a net cash position. This conservative capital structure provides significant liquidity and financial stability. The substantial cash reserves relative to debt obligations indicate low financial risk and capacity for strategic initiatives.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has implemented a dividend policy with a payout of CNY 0.10 per share. The dividend represents a conservative payout ratio relative to earnings, suggesting retention of substantial profits for reinvestment. This balanced approach supports both shareholder returns and internal funding of growth opportunities across its diversified business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.7 billion, the company trades at a P/E ratio of around 19.4 based on current earnings. The beta of 0.414 suggests lower volatility than the broader market, potentially reflecting the company's exposure to stable government and infrastructure clients. This valuation multiple indicates market expectations for sustained profitability rather than aggressive growth.

Strategic Advantages And Outlook

Ultrapower's strategic position benefits from its specialization in critical infrastructure technologies and government sector relationships. The company's diversified revenue streams across IoT, AI, and gaming provide natural hedging against sector-specific downturns. Its focus on nuclear communications and security solutions creates niche advantages in regulated markets, while AI capabilities position it for enterprise digital transformation trends in China.

Sources

Company descriptionFinancial metrics provided

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