investorscraft@gmail.com

Intrinsic ValueGuangdong Aofei Data Technology Co., Ltd. (300738.SZ)

Previous Close$23.83
Intrinsic Value
Upside potential
Previous Close
$23.83

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

Guangdong Aofei Data Technology operates as a specialized data center service provider within China's rapidly expanding digital infrastructure sector. The company's core revenue model centers on providing essential server hosting and rental services, complemented by professional cloud computing and big data application solutions. A critical component of its offering is BGP interconnection services, which enhance network reliability and performance for clients. Operating primarily in Guangzhou, the company serves the growing demand for data processing and storage capacity driven by China's digital transformation, cloud adoption trends, and increasing internet penetration. Its market position is that of a regional player in the highly competitive and capital-intensive data center industry, where scale, connectivity, and energy efficiency are key differentiators. The company focuses on integrated operations, aiming to provide a comprehensive suite of services to enterprise clients requiring robust and scalable IT infrastructure. This positioning allows it to capitalize on national initiatives promoting technological advancement and data sovereignty, though it operates in a sector dominated by larger state-owned and well-capitalized private competitors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.16 billion. Net income stood at CNY 124 million, resulting in a net profit margin of roughly 5.7%. The company generated a substantial operating cash flow of CNY 715 million, indicating a healthy conversion of revenue into cash. However, this was overshadowed by significant capital expenditures of CNY -2.62 billion, reflecting the intensive investment required for data center infrastructure expansion and maintenance.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.13. The substantial gap between operating cash flow and capital expenditures highlights the capital-intensive nature of the data center business. The high level of ongoing investment required for infrastructure suggests that achieving strong returns on invested capital is a long-term challenge, with profitability being contingent on efficient utilization of newly built capacity over time.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 243 million against total debt of CNY 4.49 billion, indicating a leveraged financial structure typical for infrastructure-heavy businesses. The high debt level is likely used to fund the company's significant capital expenditure program. This leverage necessitates careful management of cash flows to service debt obligations while continuing to invest in growth.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy, with a dividend per share of CNY 0.013. The aggressive capital expenditure program, significantly exceeding operating cash flow, signals a primary focus on capacity expansion and growth over immediate shareholder returns. This strategy aligns with the industry's growth phase, where capturing market share through infrastructure build-out is often prioritized.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.02 billion, the company trades at a significant premium to its annual revenue. A beta of 0.148 suggests the stock has exhibited low volatility relative to the broader market, which may reflect its perception as a infrastructure-based utility within the technology sector. The valuation implies market expectations for future revenue growth and improved profitability as new data center capacity becomes operational.

Strategic Advantages And Outlook

The company's strategic position is tied to the long-term growth of data consumption in China. Its integrated service offering provides a competitive edge, but success depends on executing its expansion plans efficiently and achieving high utilization rates. The outlook is cautiously optimistic, contingent on managing leverage, controlling costs, and successfully monetizing its substantial infrastructure investments in a competitive market landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange

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