investorscraft@gmail.com

Intrinsic ValueSDIC Intelligence Xiamen Information Co., Ltd. Class A (300188.SZ)

Previous Close$13.92
Intrinsic Value
Upside potential
Previous Close
$13.92

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

SDIC Intelligence Xiamen Information operates as a specialized technology provider in China's electronic data forensics and network security sector. The company generates revenue primarily through the research, development, and sale of sophisticated digital investigation solutions tailored for government and law enforcement agencies. Its core offerings include digital forensics tools, cybersecurity systems, and specialized equipment designed for police, procuratorates, customs, and cyberspace administration authorities. This positions the firm within the niche but critical intersection of public security and information technology infrastructure. The company maintains a strategic focus on serving China's growing demand for advanced digital law enforcement capabilities, leveraging its long-standing presence since 1999 to build institutional relationships. Its market position is characterized by specialization in high-security applications rather than commercial cybersecurity, creating barriers to entry through regulatory compliance requirements and technical expertise. The business model depends heavily on government procurement cycles and public sector budgeting for security technology modernization initiatives across various administrative regions.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.77 billion for the period, but experienced significant profitability challenges with a net loss of CNY 415 million. This negative earnings performance, reflected in diluted EPS of -CNY 0.48, indicates substantial pressure on operating margins. While operating cash flow remained positive at CNY 59.4 million, it was insufficient to cover capital expenditures of CNY 100.2 million, suggesting potential constraints on reinvestment capacity despite maintaining a substantial cash position.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company maintained positive operating cash generation, though at levels that don't fully support its investment activities. Capital efficiency metrics are challenged by the net income deficit, indicating that returns on invested capital are likely negative. The gap between operating cash flow and capital expenditures suggests the business may be consuming rather than generating free cash flow in the current operational environment.

Balance Sheet And Financial Health

The balance sheet shows strength in liquidity with cash and equivalents of CNY 1.27 billion, providing a substantial buffer against current operational losses. Total debt of CNY 418 million appears manageable relative to the cash position, suggesting moderate leverage. The company's financial health benefits from this liquidity cushion, though sustained losses could gradually erode this advantage if not addressed through operational improvements or strategic adjustments.

Growth Trends And Dividend Policy

The company does not currently pay dividends, consistent with its loss-making position and likely focus on preserving capital. Growth trends appear challenged by the negative profitability, though the maintained revenue base suggests ongoing business activity. The absence of dividend distributions aligns with the need to conserve resources while navigating the current operational environment and potentially funding future recovery initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.6 billion, the market appears to be valuing the company beyond its current earnings capacity, potentially reflecting expectations for future recovery or strategic value. The beta of 1.41 indicates higher volatility than the market average, suggesting investor perception of elevated risk relative to the broader market. This valuation likely incorporates expectations for eventual profitability restoration or strategic developments.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on government security sectors and long-established presence in China's digital forensics market. The outlook remains challenging given current profitability issues, though the substantial cash reserve provides operational flexibility. Success likely depends on effectively addressing the cost structure while leveraging its niche market position and government relationships to restore sustainable operations in a competitively evolving security technology landscape.

Sources

Company filingsMarket 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