investorscraft@gmail.com

Intrinsic ValueShenzhen Kingdom Sci-Tech Co., Ltd (600446.SS)

Previous Close$15.56
Intrinsic Value
Upside potential
Previous Close
$15.56

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

Shenzhen Kingdom Sci-Tech operates as a diversified fintech and software solutions provider in China, serving multiple high-growth sectors including financial technology, digital healthcare, and smart city infrastructure. The company generates revenue through the development and implementation of specialized software systems, including digital medical imaging platforms, financial trading solutions, and comprehensive smart city management tools. Its business model combines software licensing, system integration services, and ongoing technical support, positioning the company at the intersection of technology and essential service sectors. Kingdom Sci-Tech leverages its established presence in Shenzhen, China's technology hub, to serve both public and private sector clients across the country. The company maintains a strategic focus on integrating emerging technologies like AI and cloud computing into its solutions, though it operates in highly competitive markets against both domestic and international technology firms. Its diversified approach across fintech, healthcare IT, and government solutions provides some revenue stability but also requires expertise across multiple distinct market segments with different regulatory environments and competitive dynamics.

Revenue Profitability And Efficiency

The company generated CNY 4.69 billion in revenue but reported a net loss of CNY 202 million, indicating significant profitability challenges despite substantial top-line performance. Operating cash flow remained positive at CNY 770 million, suggesting core operations continue to generate cash despite the reported accounting loss. The negative EPS of -0.21 CNY reflects the company's current unprofitability on a per-share basis.

Earnings Power And Capital Efficiency

Despite generating substantial operating cash flow of CNY 770 million, the company's earnings power appears constrained by operational inefficiencies or high costs, as evidenced by the net loss position. Capital expenditures were minimal at CNY -9.8 million, indicating a capital-light business model that relies more on intellectual property than physical assets for value creation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 1.62 billion in cash and equivalents against total debt of CNY 778 million, providing a comfortable buffer. The conservative debt level relative to cash reserves suggests financial stability, though the loss-making position requires careful cash management to sustain operations without additional financing.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of 0.06 CNY per share, indicating management's commitment to shareholder returns. The combination of revenue generation capability with profitability issues suggests the company is in a transitional phase, potentially investing heavily in growth initiatives that have yet to yield returns.

Valuation And Market Expectations

With a market capitalization of CNY 18.2 billion, the market appears to be valuing the company based on its revenue scale and market position rather than current earnings. The beta of 0.596 suggests lower volatility than the broader market, possibly reflecting investor perception of the company's established market presence and diversified business model.

Strategic Advantages And Outlook

The company's diversified presence across fintech, healthcare IT, and smart city solutions provides multiple growth vectors in China's digital transformation. Its strong cash position supports continued investment in strategic initiatives, though achieving sustainable profitability remains the critical challenge for long-term success in competitive technology markets.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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