investorscraft@gmail.com

Intrinsic ValueBeijing Career International Co., Ltd. (300662.SZ)

Previous Close$29.74
Intrinsic Value
Upside potential
Previous Close
$29.74

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

Beijing Career International operates as a comprehensive human resources solutions provider in China's competitive staffing and employment services sector. The company generates revenue through a diversified portfolio including executive search, recruitment process outsourcing (RPO), flexible staffing, and campus recruitment services. Its business model leverages both traditional HR consulting and digital platforms, offering integrated SaaS solutions for cloud HR, talent management, and recruitment processes. Career International maintains a significant market presence across multiple geographic regions including China, India, Singapore, and Western markets, positioning itself as a full-service HR partner rather than a specialized niche player. The company's vertical recruitment platform under the Career International brand enhances its digital capabilities while traditional staffing services provide stable revenue streams. This dual approach allows the firm to serve diverse client needs from multinational corporations to domestic enterprises seeking comprehensive talent acquisition and management solutions. The company's expansion into international markets demonstrates its ambition to compete globally while maintaining strong roots in its core Chinese market.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 11.79 billion for the period, demonstrating significant scale in the competitive HR services market. Net income stood at CNY 205 million, resulting in a net margin of approximately 1.7%, reflecting the typically thin margins characteristic of the staffing industry. Operating cash flow of CNY 118 million indicates reasonable cash generation from core operations, though capital expenditures of CNY 83 million suggest ongoing investments in technology and platform development.

Earnings Power And Capital Efficiency

Career International delivered diluted EPS of CNY 1.04, providing a measurable return on shareholder equity. The company's capital allocation appears balanced between operational needs and strategic investments, with operating cash flow sufficiently covering capital expenditures. The modest profit margin suggests the business operates in a highly competitive environment where scale and efficiency are critical determinants of earnings power.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 576 million against total debt of CNY 361 million, indicating a net cash position and strong liquidity. This balanced approach provides financial flexibility while minimizing interest expense. The debt level appears manageable relative to the company's cash reserves and operating cash flow generation capacity.

Growth Trends And Dividend Policy

Career International demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.16, representing a payout ratio of approximately 15% based on diluted EPS. The company's international footprint across eight countries suggests a growth strategy focused on geographic diversification. The substantial revenue base indicates established market presence, though growth trajectories would require additional historical context for proper assessment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.85 billion, the company trades at a price-to-sales ratio of around 0.5, which may reflect market expectations about growth prospects or industry dynamics. The beta of 1.139 indicates slightly higher volatility than the broader market, potentially reflecting sensitivity to economic cycles affecting employment and staffing demand.

Strategic Advantages And Outlook

Career International's strategic advantage lies in its integrated approach combining traditional HR services with digital platform capabilities. The company's geographic diversification provides some insulation against regional economic fluctuations while offering cross-selling opportunities. The ongoing investment in SaaS platforms suggests a focus on digital transformation, which could enhance long-term competitiveness in the evolving HR services landscape, though execution risks remain in balancing traditional and technology-driven service models.

Sources

Company filingsShenzhen 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