investorscraft@gmail.com

Intrinsic ValueWangsu Science & Technology Co.,Ltd. (300017.SZ)

Previous Close$16.56
Intrinsic Value
Upside potential
Previous Close
$16.56

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

Wangsu Science & Technology operates as a specialized provider in China's competitive cloud infrastructure sector, focusing on content delivery network services, internet data centers, and edge computing solutions. The company generates revenue through a diversified model encompassing service fees for its CDN and cloud computing offerings, security solutions, software development, and direct equipment sales of networking and computing hardware. This multi-pronged approach allows Wangsu to capture value across the digital value chain, serving approximately 3,000 medium and large enterprise clients including internet companies, government entities, traditional corporations, and telecommunications operators. Within China's rapidly expanding digital economy, Wangsu positions itself as an essential infrastructure partner, enabling efficient content distribution and data processing. The company's long-standing presence since its 2000 founding provides established relationships and operational experience in a sector characterized by significant capital requirements and technological complexity. Its market position leverages deep integration with China's internet ecosystem while navigating a landscape dominated by larger cloud providers and hyperscalers.

Revenue Profitability And Efficiency

For the fiscal year, Wangsu reported revenue of CNY 4.93 billion with net income of CNY 674.5 million, translating to a healthy net margin of approximately 13.7%. The company demonstrated solid cash generation with operating cash flow of CNY 869 million, significantly exceeding its capital expenditures of CNY 137.9 million. This indicates efficient conversion of earnings into operational liquidity, supporting ongoing business requirements without excessive reinvestment needs relative to cash generation capacity.

Earnings Power And Capital Efficiency

Wangsu's diluted earnings per share stood at CNY 0.27, reflecting the company's ability to generate profits from its substantial shareholder equity base. The positive free cash flow generation, calculated as operating cash flow minus capital expenditures, underscores effective capital allocation. The company maintains earnings power through its diversified service portfolio while managing the capital-intensive nature of its infrastructure operations through disciplined investment cycles.

Balance Sheet And Financial Health

The company maintains a robust financial position with cash and equivalents of CNY 2.04 billion against total debt of CNY 815 million, indicating strong liquidity and a conservative leverage profile. This substantial cash reserve provides significant operational flexibility and strategic optionality. The balance sheet structure suggests financial stability with ample capacity to weather industry cycles or pursue selective growth opportunities without compromising financial health.

Growth Trends And Dividend Policy

Wangsu demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.25 per share. The company's growth trajectory is supported by China's expanding digital infrastructure requirements, though specific historical growth rates are not provided in the current dataset. The dividend payout appears sustainable given the company's profitability and strong cash flow generation, balancing shareholder returns with reinvestment needs for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.8 billion, the company trades at a price-to-earnings multiple derived from current earnings. The notably low beta of 0.18 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting investor perception of stable cash flows or defensive characteristics within the technology sector. This valuation metric indicates market expectations of consistent, if not explosive, growth prospects.

Strategic Advantages And Outlook

Wangsu's strategic advantages include its established customer base of approximately 3,000 medium and large enterprises and its comprehensive service portfolio spanning CDN, data centers, and cloud services. The company's long operating history since 2000 provides institutional knowledge and client relationships that newer entrants may lack. The outlook remains tied to China's digital transformation trends, with Wangsu positioned to benefit from increasing demand for reliable content distribution and edge computing infrastructure.

Sources

Company financial reportingMarket 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