investorscraft@gmail.com

Intrinsic ValueChengdu Information Technology of Chinese Academy of Sciences Co.,Ltd (300678.SZ)

Previous Close$33.66
Intrinsic Value
Upside potential
Previous Close
$33.66

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

Chengdu Information Technology of Chinese Academy of Sciences operates as a specialized software and intelligent engineering solutions provider, leveraging its academic heritage to serve critical government and industrial sectors. The company's core revenue model centers on developing and implementing proprietary information systems for specialized applications, including electronic voting platforms for government, comprehensive digital solutions for the state-controlled tobacco industry, and precision monitoring systems for oil and gas operations. This niche focus positions the company at the intersection of public sector digitization and industrial automation, with deep domain expertise in regulated environments requiring high security and reliability standards. Its market position is strengthened by long-standing institutional relationships and the technical credibility associated with its Chinese Academy of Sciences affiliation, creating barriers to entry for generalist competitors. The diversified client base across government, energy, and specialized manufacturing provides revenue stability while the proprietary nature of its solutions, such as banknote quality inspection systems and natural gas SCADA platforms, supports recurring service and maintenance revenue streams. This strategic specialization in mission-critical systems for essential industries underpins the company's sustainable competitive advantage in China's evolving technological landscape.

Revenue Profitability And Efficiency

The company generated CNY 507.0 million in revenue for the period, achieving a net income of CNY 9.6 million with a net margin of approximately 1.9%. Operating cash flow was robust at CNY 48.6 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures were minimal at CNY -1.0 million, suggesting an asset-light business model that requires limited reinvestment to maintain operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0323, reflecting modest but positive earnings generation. The substantial cash position relative to operating metrics indicates strong capital preservation, though the low beta of 0.076 suggests earnings volatility is minimal. The company demonstrates adequate capital efficiency given its specialized service-oriented model, with operating cash flow covering investment needs multiple times over.

Balance Sheet And Financial Health

Financial health appears strong with CNY 476.1 million in cash and equivalents against minimal total debt of CNY 18.4 million, resulting in a net cash position. This conservative capital structure provides significant liquidity buffer and financial flexibility. The balance sheet reflects a low-leverage profile typical of technology service companies with limited financing requirements for physical assets.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.05, representing a substantial payout relative to EPS. This distribution policy suggests management's confidence in stable cash generation despite modest earnings. Growth appears measured rather than aggressive, consistent with the company's focus on specialized institutional clients where expansion occurs incrementally through project wins and service extensions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.8 billion, the company trades at significant multiples to current earnings and revenue, indicating market expectations for future growth or premium for its strategic positioning. The extremely low beta suggests the stock is perceived as having defensive characteristics, possibly due to its government and essential industry client base that provides revenue stability.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its institutional affiliations and deep domain expertise in secured government and industrial systems. Outlook remains stable given its entrenched position in critical infrastructure sectors, though growth may be constrained by the specialized nature of its markets. The academic partnership provides ongoing technical credibility and research capabilities that support long-term relevance in evolving digital transformation initiatives across its core verticals.

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