investorscraft@gmail.com

Intrinsic ValueShanghai Amarsoft Information & Technology Co.,Ltd (300380.SZ)

Previous Close$40.45
Intrinsic Value
Upside potential
Previous Close
$40.45

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

Shanghai Amarsoft Information & Technology Co., Ltd. operates as a specialized software provider delivering comprehensive IT solutions primarily to financial institutions and corporate clients across China. The company's core revenue model centers on developing and implementing proprietary software systems for critical financial functions, including credit management, risk assessment, trust administration, internet finance platforms, and supply chain financing solutions. This positions Amarsoft within the competitive enterprise software sector, serving both traditional banking and emerging fintech segments. The company enhances its offerings with complementary consulting services, system implementation support, data analytics, and cloud platform capabilities, creating a diversified service portfolio. Amarsoft's market position is characterized by its deep specialization in financial technology infrastructure, allowing it to address complex regulatory and operational requirements for Chinese financial customers. While operating in a crowded technology landscape, the company maintains relevance through its focused expertise in financial risk and credit management systems, which remain essential for institutional clients navigating China's evolving financial ecosystem.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Amarsoft reported revenue of approximately 990 million CNY, demonstrating its operational scale within the specialized financial software market. The company achieved net income of 15.1 million CNY, indicating modest profitability margins relative to its revenue base. Operating cash flow generation was positive at 33 million CNY, exceeding reported net income and suggesting reasonable cash conversion efficiency. Capital expenditures remained minimal at 2.4 million CNY, reflecting the asset-light nature of its software development business model.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at 0.11 CNY, reflecting its current earnings capacity. Operating cash flow of 33 million CNY significantly surpassed capital investment requirements, indicating strong free cash flow generation relative to its asset base. This cash flow profile supports the company's ability to fund operations and strategic initiatives without substantial external financing, though absolute profitability levels remain constrained relative to the company's market capitalization.

Balance Sheet And Financial Health

Amarsoft maintains a conservative financial position with cash and equivalents of 138 million CNY providing liquidity coverage. Total debt obligations of approximately 98.5 million CNY represent a manageable leverage level, with cash reserves substantially covering short-term liabilities. The balance sheet structure appears stable, with sufficient liquidity to support ongoing operations and weather potential business cycle fluctuations in its financial services client base.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of 0.05 CNY per share. This dividend payout represents a meaningful portion of current earnings, indicating management's commitment to returning capital despite moderate profitability levels. Growth trends will depend on the company's ability to expand its client base and product offerings within China's competitive financial technology landscape, particularly as digital transformation accelerates across the financial services sector.

Valuation And Market Expectations

With a market capitalization of approximately 7.06 billion CNY, the market valuation implies significant growth expectations beyond current financial performance levels. The exceptionally low beta of 0.079 suggests the stock exhibits minimal correlation with broader market movements, potentially reflecting its niche market positioning or limited trading liquidity. This valuation disconnect may indicate market anticipation of future contract wins or sector-specific catalysts that could enhance profitability.

Strategic Advantages And Outlook

Amarsoft's strategic position hinges on its specialized expertise in financial risk management systems, a domain requiring deep regulatory understanding and technical capability. The company's cloud platform initiative represents an important evolution toward service-based revenue models. Future success will depend on effectively navigating China's financial technology regulatory environment while expanding its solution suite to address emerging client needs in digital finance and risk management infrastructure.

Sources

Company filingsShenzhen Stock Exchange 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