investorscraft@gmail.com

Intrinsic ValueKingsoft Cloud Holdings Limited (3896.HK)

Previous CloseHK$7.15
Intrinsic Value
Upside potential
Previous Close
HK$7.15

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 Cloud Holdings Limited is a prominent cloud service provider operating within China's competitive technology sector. The company's core revenue model is built on delivering a comprehensive suite of cloud computing solutions, including Infrastructure as a Service (IaaS), Platform as a Service (PaaS), and Software as a Service (SaaS) applications. Its service portfolio encompasses essential offerings such as cloud computing, storage, and content delivery, catering to a diverse enterprise clientele. The company strategically targets multiple high-growth verticals, including video streaming, gaming, e-commerce, and financial services, providing tailored public and enterprise cloud solutions. This focused approach allows it to capture value in specific niches of the vast Chinese digital transformation market. While it operates in a landscape dominated by larger hyperscale providers, Kingsoft Cloud has carved out a position by offering specialized services and leveraging its established presence to serve domestic businesses undergoing digitalization.

Revenue Profitability And Efficiency

The company generated HKD 7.79 billion in revenue for the period. However, it reported a significant net loss of HKD -1.97 billion, indicating substantial ongoing cost pressures and competitive challenges within the cloud services market. A positive operating cash flow of HKD 628 million suggests some operational efficiency in converting sales to cash, despite the bottom-line loss.

Earnings Power And Capital Efficiency

Kingsoft Cloud's earnings power is currently constrained, as evidenced by a diluted EPS of HKD -0.54. The absence of reported capital expenditures suggests a potential shift in strategy, possibly focusing on optimizing existing infrastructure rather than significant new investments, which is a critical consideration for capital efficiency in a capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 2.65 billion, providing some liquidity. However, this is offset by a substantial total debt of HKD 5.91 billion. This debt-to-cash ratio indicates a leveraged financial position that requires careful management, especially in a high-growth, competitive industry that demands continued investment.

Growth Trends And Dividend Policy

The company does not pay a dividend, which is consistent with its growth-focused strategy and current loss-making status. All available capital is likely being reinvested into the business to fund expansion, technology development, and customer acquisition in the highly competitive cloud market to drive future top-line growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 35.5 billion, the market is valuing the company based on its growth potential within China's cloud sector rather than current profitability. The high beta of 2.18 reflects significant stock price volatility and investor perception of elevated risk relative to the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep vertical integration and focus on specific enterprise sectors within China. The outlook hinges on its ability to achieve scale, improve operational efficiency, and navigate intense competition to eventually transition towards profitability while managing its leveraged balance sheet effectively.

Sources

Company DescriptionFinancial Data Provided

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