investorscraft@gmail.com

Intrinsic ValueB-SOFT Co.,Ltd. (300451.SZ)

Previous Close$5.42
Intrinsic Value
Upside potential
Previous Close
$5.42

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

B-SOFT Co., Ltd. is a prominent healthcare information technology provider in China, specializing in comprehensive digital solutions for medical institutions and regional health systems. The company generates revenue through the development and implementation of sophisticated software platforms that integrate clinical management, hospital operations, and patient care processes. Its core offerings span hospital information systems, regional health platforms, and internet-based medical services, creating a diversified portfolio that addresses the entire healthcare value chain from clinical workflows to administrative management. B-SOFT has established a strong market position by focusing on the digital transformation needs of China's healthcare sector, leveraging its deep industry expertise accumulated since its founding in 1997. The company operates in a rapidly evolving market driven by government initiatives to modernize healthcare infrastructure and improve medical service efficiency across China. Its strategic positioning encompasses both hospital-level solutions and broader regional health information networks, allowing it to capture value from institutional digitalization projects as well as public health system upgrades. This dual focus enables B-SOFT to maintain relevance across different segments of the healthcare IT market while building long-term relationships with healthcare providers and government health authorities.

Revenue Profitability And Efficiency

For FY 2024, B-SOFT reported revenue of CNY 1.42 billion but experienced a net loss of CNY 173.5 million, indicating significant profitability challenges. The negative earnings per share of CNY -0.11 reflects these operational difficulties. However, the company maintained positive operating cash flow of CNY 114.7 million, suggesting some underlying operational efficiency despite the reported net loss. The substantial capital expenditures of CNY -242.7 million indicate ongoing investment in business infrastructure and technological capabilities.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the negative net income position. The divergence between operating cash flow and net income suggests non-cash charges impacting profitability. Capital efficiency metrics would require further analysis given the significant capital expenditure relative to operating cash flow generation. The company's ability to convert investments into sustainable earnings remains a key area for monitoring as it navigates current market conditions.

Balance Sheet And Financial Health

B-SOFT maintains a robust liquidity position with cash and equivalents of CNY 1.02 billion, providing substantial financial flexibility. Total debt stands at a modest CNY 56.6 million, resulting in a conservative debt-to-equity structure. This strong balance sheet position supports the company's ability to weather current operational challenges and continue strategic investments in its technology platform and market expansion initiatives.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a nominal dividend payment of CNY 0.01 per share, indicating commitment to shareholder returns. The growth trajectory appears mixed, with revenue generation continuing but profitability under pressure. The company's strategic investments in capital expenditures suggest a focus on long-term growth opportunities in China's healthcare digitalization market, though near-term earnings visibility remains limited.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.85 billion, the market appears to be pricing in future recovery potential despite current losses. The beta of 1.55 indicates higher volatility than the broader market, reflecting investor uncertainty about the company's turnaround prospects. Valuation metrics relative to earnings are not meaningful given the negative profitability, suggesting market expectations are based on revenue growth potential and market position rather than current earnings power.

Strategic Advantages And Outlook

B-SOFT's strategic advantages include its established presence in China's healthcare IT sector, comprehensive product portfolio, and long-term client relationships. The outlook depends on the company's ability to leverage its strong balance sheet to navigate current challenges while capitalizing on China's ongoing healthcare digitalization trends. Success will require improved operational execution and effective monetization of its technology investments in a competitive market environment.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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