investorscraft@gmail.com

Intrinsic ValueRange Intelligent Computing Technology Group Company Limited (300442.SZ)

Previous Close$81.83
Intrinsic Value
Upside potential
Previous Close
$81.83

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

Range Intelligent Computing Technology Group operates as a specialized infrastructure provider within China's burgeoning technology sector, focusing on high-performance server hosting and intelligent computing solutions. The company generates revenue through long-term service contracts with internet enterprises and major cloud vendors, offering essential computational power for data-intensive applications. Its core business model centers on providing reliable, scalable hosting environments complemented by comprehensive operation and maintenance support, security management, and value-added services tailored to the needs of large-model AI customers. Positioned at the intersection of cloud computing and artificial intelligence infrastructure, the company serves as a critical enabler for digital transformation initiatives across various industries. The strategic pivot to intelligent computing services reflects its adaptation to evolving market demands, particularly the exponential growth in AI and machine learning workloads requiring specialized hardware and optimized environments. This transition from its former identity as Range Technology Development underscores a deliberate focus on capturing value in the high-growth computational services segment, leveraging its established infrastructure to support next-generation applications.

Revenue Profitability And Efficiency

The company demonstrated strong profitability with CNY 4.36 billion in revenue generating CNY 1.79 billion in net income, reflecting an impressive net margin of approximately 41%. This high profitability is supported by efficient operations, as evidenced by operating cash flow of CNY 2.09 billion. The substantial capital expenditures of CNY 4.89 billion indicate significant ongoing investment in expanding computational infrastructure capacity to support future growth initiatives.

Earnings Power And Capital Efficiency

Range Intelligent Computing exhibits robust earnings power with diluted EPS of CNY 1.04, indicating effective monetization of its computing infrastructure assets. The company maintains substantial cash generation capabilities, though current capital intensity is high as it builds out next-generation computing facilities. The balance between operational cash flow and strategic capital deployment will be critical for maintaining competitive positioning in the rapidly evolving intelligent computing landscape.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 4.83 billion in cash and equivalents against CNY 10.62 billion in total debt. This debt level reflects the capital-intensive nature of expanding computing infrastructure, though the strong cash position provides adequate coverage for near-term obligations. The financial structure appears geared toward funding growth while maintaining operational stability in a sector requiring continuous technological upgrades.

Growth Trends And Dividend Policy

Range Intelligent Computing demonstrates a balanced approach to capital allocation, supporting growth through infrastructure investments while returning value to shareholders via a dividend of CNY 0.5283 per share. The significant capital expenditure program indicates a focus on capacity expansion to capture growing demand for intelligent computing services. This dual strategy suggests confidence in both near-term cash generation and long-term market opportunities in China's computing infrastructure sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 92.86 billion, the company trades at a premium valuation reflective of its position in the high-growth intelligent computing sector. The beta of 0.812 suggests moderate volatility relative to the broader market, potentially indicating investor perception of stable demand fundamentals for computing infrastructure services despite the technological evolution occurring within the industry.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established infrastructure and specialized focus on intelligent computing services for AI applications. Its rebranding and service expansion position it to benefit from China's push toward technological self-sufficiency and AI development. The outlook appears positive given the structural growth in computational demands, though success will depend on maintaining technological relevance and efficient capital deployment in a competitive 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