investorscraft@gmail.com

Intrinsic ValueShenzhen Tianyuan DIC Information Technology Co., Ltd. (300047.SZ)

Previous Close$13.39
Intrinsic Value
Upside potential
Previous Close
$13.39

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

Shenzhen Tianyuan DIC Information Technology operates as a specialized software and IT solutions provider primarily serving the telecommunications, government, and financial sectors in China. The company generates revenue through a diversified portfolio of cloud-based billing systems, security gateways, wireless network optimization tools, and digital transformation platforms. Its core business model involves developing proprietary software solutions and providing implementation services for enterprise clients seeking to modernize their operational infrastructure. Within the competitive Chinese technology landscape, Tianyuan DIC has established a niche position by focusing on sector-specific digitalization needs, particularly in telecommunications where it offers comprehensive operational support systems. The company's market positioning leverages deep domain expertise in regulated industries, allowing it to deliver tailored solutions that address complex compliance and efficiency requirements. This sector-focused approach differentiates Tianyuan DIC from broader IT service providers and creates recurring revenue streams through maintenance and upgrade services. The company's expansion into financial technology solutions, including digital banking platforms and supply chain finance systems, demonstrates strategic diversification while maintaining its core competency in serving institutional clients with complex technical requirements.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 8.16 billion for the period, demonstrating significant scale in its target markets. However, profitability appears constrained with net income of only CNY 23.2 million, resulting in thin margins. Operating cash flow of CNY 369.7 million substantially exceeded net income, suggesting reasonable cash conversion despite the modest profitability. Capital expenditures of CNY 198 million indicate ongoing investment in business infrastructure and technology development.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.0364 reflect the company's challenged earnings power relative to its revenue base. The modest EPS figure indicates that while the business achieves substantial top-line growth, bottom-line performance remains pressured by operating costs or competitive pricing. The relationship between operating cash flow and capital expenditures suggests the company maintains adequate reinvestment for sustaining operations, though capital efficiency metrics would benefit from improved profitability conversion.

Balance Sheet And Financial Health

Tianyuan DIC maintains a conservative financial position with CNY 699 million in cash against total debt of CNY 3.22 billion. The debt level appears substantial relative to equity, though the company's market capitalization of CNY 10.6 billion provides some buffer. The balance sheet structure suggests reliance on debt financing for operations or expansion, which warrants monitoring given the current profitability levels and interest coverage capacity.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with a payout of CNY 0.015 per share, indicating a commitment to shareholder returns despite profitability challenges. The dividend yield appears minimal relative to the share price, suggesting retention of most earnings for reinvestment. Growth trends would benefit from analysis of historical revenue and earnings patterns to assess whether current performance represents a cyclical downturn or structural characteristic.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.6 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth or profitability improvement. The beta of 0.533 indicates lower volatility than the broader market, suggesting investors perceive the stock as relatively defensive. Valuation metrics appear to incorporate expectations for operational improvement or market share expansion in its specialized sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep sector expertise and established client relationships in telecommunications and government sectors. Its outlook depends on successfully executing digital transformation projects while improving operational efficiency. The expansion into financial technology represents a logical diversification, though execution risk remains. The company's long operating history since 1993 provides institutional knowledge but must be balanced against adapting to rapidly evolving technology demands.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

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