investorscraft@gmail.com

Intrinsic ValueAisino Corporation (600271.SS)

Previous Close$10.04
Intrinsic Value
Upside potential
Previous Close
$10.04

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

Aisino Corporation is a specialized technology provider operating primarily in China's information security and government services software sector. Its core revenue model is built on developing and deploying integrated solutions for public sector and enterprise clients, including intelligent tax systems, financial IC cards, and public safety platforms. The company serves a diverse clientele across critical fields such as finance, customs, public security, and urban services, leveraging long-term government contracts and specialized certifications to maintain its market position. This strategic focus on national priority areas like digital identity (E-ID), border security, and intelligent emergency management insulates it from pure commercial competition and creates high barriers to entry. Aisino's market position is inherently linked to its role as a trusted technology partner for state-driven digitalization and security initiatives, providing it with a stable, albeit concentrated, revenue base from government-affiliated projects.

Revenue Profitability And Efficiency

Aisino generated revenue of CNY 8.31 billion for the period, demonstrating its significant scale in its niche market. However, profitability was constrained, with net income of just CNY 15.95 million, resulting in a diluted EPS of CNY 0.01. The company's operating cash flow was negative at CNY -167.02 million, while capital expenditures were substantial at CNY -597.18 million, indicating heavy investment in its solution infrastructure and potential working capital challenges.

Earnings Power And Capital Efficiency

The company's earnings power appears limited relative to its revenue base, with minimal net income conversion. High capital expenditures, which significantly exceeded operating cash flow, suggest aggressive investment in long-term projects and technology platforms. This indicates a business model prioritizing growth and capability building over near-term profitability, with returns likely deferred until contracted projects mature and generate recurring revenue streams.

Balance Sheet And Financial Health

Aisino maintains a robust liquidity position with cash and equivalents of CNY 7.26 billion, providing a strong buffer for operations and investments. Total debt is modest at CNY 464 million, resulting in a conservative leverage profile. The substantial cash reserves relative to both debt and market capitalization indicate financial stability and capacity to fund ongoing projects without external financing needs.

Growth Trends And Dividend Policy

The company paid a minimal dividend of CNY 0.004 per share, reflecting a policy that prioritizes reinvestment over shareholder returns. The significant capital expenditure program suggests management is focusing on organic growth and technological advancement rather than distributing profits. This approach aligns with the company's positioning in evolving government digitalization initiatives that require continuous investment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.58 billion, the market values Aisino at roughly 1.9 times revenue, reflecting expectations for future growth in its specialized government technology niche. The low beta of 0.37 indicates the stock is perceived as less volatile than the broader market, likely due to its stable government client base and defensive business model focused on essential services.

Strategic Advantages And Outlook

Aisino's strategic advantage lies in its entrenched position within China's government technology ecosystem, providing critical solutions for tax administration, public security, and digital identity. The outlook depends on continued government investment in digital infrastructure and security systems. However, the company must navigate the challenges of converting substantial investments into sustainable profitability while maintaining its specialized technological edge in a protected but competitive market.

Sources

Company financial reportsStock 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