investorscraft@gmail.com

Intrinsic ValueYusys Technologies Co., Ltd. (300674.SZ)

Previous Close$22.53
Intrinsic Value
Upside potential
Previous Close
$22.53

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

Yusys Technologies operates as a specialized IT solutions provider exclusively serving financial institutions within China's rapidly evolving banking and financial services sector. The company generates revenue through a comprehensive suite of services including strategic consulting, user experience design, custom application development, and ongoing system operation and maintenance. Its service portfolio extends to specialized testing and value-added IT system services, positioning Yusys as an end-to-end technology partner for China's financial industry. The firm has developed deep domain expertise across multiple financial verticals including consumer finance, auto finance, securities, trust services, and finance leasing operations. Yusys Technologies maintains a strategic market position by offering integrated management solutions that encompass critical banking functions such as credit management systems, business intelligence platforms, online banking infrastructure, multi-channel management tools, and sophisticated customer relationship management services. This focused approach allows the company to develop specialized knowledge of regulatory requirements and operational challenges unique to Chinese financial institutions. Founded in 1999 and headquartered in Beijing, Yusys has established long-term relationships with domestic financial clients, benefiting from the ongoing digital transformation and regulatory technology modernization initiatives within China's financial services landscape. The company's narrow sector focus differentiates it from broader IT service providers, enabling deeper client penetration and recurring revenue streams through maintenance and upgrade services for mission-critical financial systems.

Revenue Profitability And Efficiency

Yusys Technologies reported revenue of CNY 3.96 billion for the fiscal year, demonstrating its established presence in the financial IT services market. The company achieved net income of CNY 379.9 million, reflecting a net margin of approximately 9.6%. Strong operating cash flow generation of CNY 940.8 million significantly exceeded reported net income, indicating high-quality earnings and efficient working capital management. Capital expenditures of CNY 102.9 million were modest relative to operating cash flow, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.54, reflecting its earnings capacity relative to its equity base. Yusys demonstrates substantial earnings power with operating cash flow conversion exceeding 247% of net income. This robust cash generation supports ongoing operations and strategic investments without significant external financing requirements. The business model appears efficient, requiring minimal capital expenditures to maintain and grow its service offerings to financial institution clients.

Balance Sheet And Financial Health

Yusys maintains an exceptionally strong balance sheet with cash and equivalents of CNY 2.71 billion, representing substantial liquidity. Total debt is minimal at CNY 31.8 million, resulting in a negligible debt-to-equity ratio and highlighting the company's conservative financial policy. This cash-rich position provides significant financial flexibility for potential acquisitions, research investments, or shareholder returns while insulating the business from economic volatility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.26, representing a payout ratio of approximately 48% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for future growth initiatives. The dividend policy reflects management's confidence in the stability of cash flows from its financial institution client base and the company's strong liquidity position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.76 billion, the market values Yusys at a price-to-earnings multiple of roughly 47 times trailing earnings. The beta of 0.31 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive. This valuation premium may reflect expectations for sustained growth driven by digital transformation in China's financial sector and the company's specialized market position.

Strategic Advantages And Outlook

Yusys benefits from deep domain expertise and long-term client relationships within China's financial services sector. Its specialized focus on financial IT solutions creates significant barriers to entry through regulatory knowledge and system integration experience. The outlook remains positive given ongoing digitalization trends in Chinese banking, though the company faces competition from both domestic IT firms and global technology providers expanding into financial services.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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