investorscraft@gmail.com

Intrinsic ValueShenzhen Kingsun Science & Technology Co.,Ltd (300235.SZ)

Previous Close$14.78
Intrinsic Value
Upside potential
Previous Close
$14.78

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 Kingsun Science & Technology Co., Ltd. operates within China's educational technology sector, specializing in the research, design, development, and sale of digital education products tailored for primary and secondary schools, teachers, and students. The company's core revenue model is built on providing integrated software solutions and services, including its flagship 'Golden Sun' education software, intelligent teaching cloud platforms, and online learning courses. This positions Kingsun as a dedicated provider in the K-12 educational software market, serving a critical niche in China's vast education system. The company leverages its long-standing presence, established since 1993, to build relationships with educational institutions, creating a recurring revenue stream from software sales, platform subscriptions, and related support services. Its focus on digitizing and enhancing the learning experience places it at the intersection of technology and education policy shifts in China. While operating in a competitive space, its specific focus on curriculum-aligned products for the formal education sector provides a distinct market position compared to broader consumer-focused edutainment or tutoring platforms.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 92.1 million. It demonstrated strong profitability with net income of CNY 17.4 million, indicating a healthy net profit margin. Operating cash flow was robust at CNY 21.5 million, significantly exceeding capital expenditures, which suggests efficient core operations and the ability to self-fund its activities without relying heavily on external financing.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.07. The substantial positive operating cash flow relative to its capital expenditure outlay of approximately CNY 0.7 million highlights exceptional capital efficiency. This indicates that the business model generates significant cash from its existing asset base without requiring heavy ongoing investment, a characteristic of asset-light software companies.

Balance Sheet And Financial Health

Kingsun maintains a very strong balance sheet, characterized by a substantial cash and cash equivalents position of CNY 164.2 million and a notable absence of total debt. This zero-debt profile, combined with a significant cash reserve, provides considerable financial flexibility and indicates a low-risk financial structure, insulating the company from market volatility and interest rate fluctuations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.045. This payout, against an EPS of CNY 0.07, suggests a disciplined approach to capital allocation, balancing shareholder returns with the retention of earnings to support future operations and potential growth initiatives within its specialized market segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.16 billion, the market valuation implies a significant premium relative to the company's current revenue and earnings. A beta of 1.27 indicates that the stock has historically been more volatile than the broader market, reflecting investor perceptions of higher risk or growth potential embedded in its valuation.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term focus on the Chinese educational software niche, an asset-light business model, and a debt-free balance sheet. The outlook will be influenced by its ability to monetize its product suite effectively amid evolving educational policies and technological adoption rates in China's school systems, while leveraging its financial strength for strategic initiatives.

Sources

Company FilingsShenzhen Stock Exchange

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