investorscraft@gmail.com

Intrinsic ValueGuangzhou Sie Consulting Co., Ltd. (300687.SZ)

Previous Close$23.01
Intrinsic Value
Upside potential
Previous Close
$23.01

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

Guangzhou Sie Consulting operates as a specialized provider of enterprise management information solutions and IT consulting services, primarily serving the Chinese domestic market. The company's core revenue model centers on developing and implementing sophisticated software platforms that optimize business operations across multiple industrial sectors. Their service portfolio includes enterprise asset management systems, industrial equipment health assurance platforms, and comprehensive data center solutions that enable clients to enhance operational efficiency and digital transformation capabilities. Sie Consulting has established a strong market position by focusing on vertical-specific solutions for industries including communications, petrochemicals, electronics, automotive, and medical sectors where specialized operational knowledge provides competitive advantages. The company leverages its deep domain expertise to deliver tailored purchasing, marketing, and manufacturing platforms that address specific industry challenges. This sector-focused approach differentiates Sie Consulting from general IT service providers and creates barriers to entry through accumulated industry knowledge and customized solution development. Their supplier relationship management systems further strengthen client stickiness by integrating deeply into procurement and supply chain operations, creating long-term partnership opportunities rather than transactional service relationships.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.40 billion for the period, demonstrating its established market presence in China's enterprise software sector. Net income reached CNY 139 million, reflecting a net margin of approximately 5.8%, which indicates moderate profitability in the competitive IT services landscape. Operating cash flow was minimal at CNY 888 thousand, while capital expenditures of negative CNY 251 million suggest significant divestment or reduction in fixed assets during the period, potentially indicating strategic portfolio optimization.

Earnings Power And Capital Efficiency

Sie Consulting reported diluted earnings per share of CNY 0.34, providing a baseline measure of shareholder returns from current operations. The substantial gap between operating cash flow and capital expenditures highlights potential working capital movements or timing differences in project implementations. The company's capital allocation strategy appears focused on maintaining operational flexibility rather than aggressive expansion, as evidenced by the negative capital expenditure figure for the reporting period.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 520 million, providing adequate short-term financial flexibility. Total debt stands at CNY 486 million, resulting in a conservative debt-to-equity profile that supports financial stability. This balanced capital structure positions the company to weather economic fluctuations while maintaining capacity for selective strategic investments in technology development and market expansion opportunities.

Growth Trends And Dividend Policy

Sie Consulting demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.07 per share, representing a payout ratio of approximately 21% based on current earnings. The company's growth trajectory appears measured, focusing on sustainable expansion within its core industrial verticals rather than aggressive market share acquisition. This balanced approach supports both current income generation and long-term value creation through disciplined capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.64 billion, the company trades at a price-to-earnings multiple that reflects market expectations for steady growth in China's enterprise digitalization sector. The beta of 0.355 indicates lower volatility compared to the broader market, suggesting investor perception of defensive characteristics within the specialized IT services niche. This valuation profile positions Sie Consulting as a stable player in the technology sector with moderate growth expectations.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep vertical integration within specific industrial sectors, creating specialized solutions that general IT providers cannot easily replicate. This sector-specific expertise provides natural barriers to entry and supports client retention through customized service delivery. The outlook remains positive as Chinese enterprises continue digital transformation initiatives, though competitive pressures and economic cyclicality in served industries represent ongoing considerations for sustainable growth.

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