investorscraft@gmail.com

Intrinsic ValueKingsoft Corporation Limited (3888.HK)

Previous CloseHK$30.12
Intrinsic Value
Upside potential
Previous Close
HK$30.12

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

Kingsoft Corporation Limited operates as a diversified technology company with two primary segments: Office Software and Services, and Entertainment Software. Its flagship product, WPS Office, is a leading office productivity suite competing directly with global giants in Mainland China and internationally, generating revenue through software licensing and subscription services. The company also develops and publishes a portfolio of PC and mobile games, leveraging its research and development expertise to create engaging entertainment experiences. This dual-segment approach provides diversified revenue streams while maintaining a strong foothold in China's competitive technology landscape. Kingsoft holds a significant market position in the domestic office software sector, benefiting from local market expertise and government support for domestic technology solutions. Its long operating history since 1988 has established brand recognition and customer loyalty, particularly within the Chinese market where it navigates both consumer and enterprise software demands.

Revenue Profitability And Efficiency

Kingsoft generated HKD 10.3 billion in revenue with net income of HKD 1.55 billion, demonstrating solid profitability. The company maintains efficient operations with strong operating cash flow of HKD 4.59 billion significantly exceeding capital expenditures, indicating effective conversion of revenue into cash. This cash generation capability supports both operational needs and strategic investments in its dual business segments.

Earnings Power And Capital Efficiency

The company demonstrates substantial earnings power with diluted EPS of HKD 1.16, reflecting effective monetization of its software and gaming assets. Strong operating cash flow generation relative to net income indicates high-quality earnings. The modest capital expenditure requirements compared to cash flow generation suggest capital-efficient business models in both software and gaming segments.

Balance Sheet And Financial Health

Kingsoft maintains an exceptionally strong financial position with HKD 23.8 billion in cash and equivalents against HKD 3.02 billion in total debt, resulting in a net cash position. This robust liquidity provides significant financial flexibility for strategic investments, research and development initiatives, and potential market expansion opportunities while weathering economic uncertainties.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of HKD 0.15, representing a payout from its substantial earnings and cash reserves. This balanced approach supports both growth investments through retained earnings and direct returns to shareholders, reflecting management's confidence in sustainable cash generation capabilities across both business segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 48.7 billion, the market values Kingsoft at a premium to its earnings, reflecting expectations for continued growth in both office software and gaming segments. The beta of 0.415 indicates lower volatility than the broader market, suggesting perceived stability in its business model and cash flow generation.

Strategic Advantages And Outlook

Kingsoft's strategic advantages include its dominant position in China's office software market through WPS Office and its diversified entertainment software portfolio. The outlook remains positive given strong cash reserves for R&D investment, domestic market expertise, and the growing demand for digital productivity tools and gaming content in its core markets, though it faces intense competition in both segments.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsBloomberg Financial 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