investorscraft@gmail.com

Intrinsic ValueTansun Technology Co., Ltd. (300872.SZ)

Previous Close$17.12
Intrinsic Value
Upside potential
Previous Close
$17.12

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

Tansun Technology Co., Ltd. operates as a specialized IT solutions provider exclusively serving the financial industry in China and internationally. The company generates revenue through a comprehensive portfolio of financial technology services, including system construction, IT consulting, and operational services tailored for banking institutions. Its core offerings encompass cloud and distributed computing infrastructure, big data analytics, artificial intelligence applications, and blockchain technology implementations specifically designed for financial sector requirements. Tansun maintains a distinct market position by focusing exclusively on financial industry digital transformation, offering end-to-end solutions from initial technology planning through ongoing operational support. The company serves as a strategic technology partner for banks seeking to modernize their core systems, enhance customer channels, and implement advanced risk management frameworks. This specialized focus allows Tansun to develop deep domain expertise in financial regulations and banking operations, differentiating it from general IT service providers. The company's comprehensive service range includes credit supervision systems, intelligent channel platforms, and specialized testing services for banking applications, positioning it as an integrated solutions provider rather than a point-solution vendor. Tansun's market positioning leverages China's ongoing financial digitalization trends, particularly supporting small and medium-sized banks in their technology upgrade cycles and digital transformation initiatives.

Revenue Profitability And Efficiency

Tansun Technology reported revenue of CNY 1.77 billion for the period, with net income reaching CNY 77.5 million, reflecting a net margin of approximately 4.4%. The company generated operating cash flow of CNY 127.5 million, demonstrating reasonable cash conversion from operations. Capital expenditures of CNY -212.1 million indicate significant investment in technological infrastructure and service capabilities, which is characteristic of IT services firms maintaining competitive technological platforms.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.21, supported by its specialized financial IT services model. While net income margins appear modest, this reflects the competitive nature of the financial technology services sector and the company's strategic investments in expanding its service capabilities. The balance between operating cash flow generation and substantial capital expenditures suggests a focus on long-term capability building rather than short-term profit maximization.

Balance Sheet And Financial Health

Tansun maintains a strong liquidity position with cash and equivalents of CNY 1.35 billion against total debt of CNY 571.5 million, indicating robust financial flexibility. The substantial cash reserves provide strategic optionality for technology investments or potential acquisitions. The company's balance sheet structure appears conservative, with ample liquidity to support ongoing operations and strategic initiatives in the evolving financial technology landscape.

Growth Trends And Dividend Policy

The company has implemented a dividend distribution of CNY 0.05 per share, reflecting a balanced approach to capital allocation between shareholder returns and reinvestment in growth opportunities. As a technology services provider in China's financial sector, Tansun's growth trajectory is tied to the digital transformation spending cycles of banking institutions and regulatory-driven technology upgrades within the financial industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.85 billion, the company trades at significant multiples relative to current earnings, suggesting market expectations for future growth in financial technology adoption. The beta of 0.421 indicates lower volatility compared to the broader market, potentially reflecting the company's established position in serving regulated financial institutions with predictable technology spending patterns.

Strategic Advantages And Outlook

Tansun's primary strategic advantage lies in its specialized focus on financial industry IT solutions, providing deep domain expertise that general IT service providers cannot easily replicate. The company is well-positioned to benefit from ongoing digitalization trends in China's financial sector, particularly as banks accelerate their technology modernization initiatives. However, success will depend on maintaining technological relevance and competitive pricing in a rapidly evolving fintech landscape.

Sources

Company financial statementsShenzhen 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