investorscraft@gmail.com

Intrinsic ValueBut'one Information Corporation,Xi'an (600455.SS)

Previous Close$28.59
Intrinsic Value
Upside potential
Previous Close
$28.59

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

But'one Information Corporation operates a dual business model combining higher education services with specialized software development in China's technology sector. The company generates revenue through its Xi'an Jiaotong University City College, offering undergraduate programs across 19 majors including economics, computer science, and mechanical engineering. Simultaneously, it develops and markets sophisticated land and resources informationization products, including real estate registration systems, e-government platforms, and geological disaster monitoring solutions. The company occupies a niche position at the intersection of education technology and government-focused software services, leveraging its academic foundation to drive technological innovation. Its specialized middleware platforms and comprehensive supervision systems cater to specific public sector needs, creating a defensible market position within China's growing digital infrastructure landscape. This dual-revenue approach provides diversification while maintaining focus on technology-enabled services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 287.0 million with net income of CNY 32.8 million, demonstrating solid profitability with a net margin of approximately 11.4%. Operating cash flow of CNY 97.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY -117.3 million suggest substantial investment in both educational infrastructure and software development capabilities.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.53 and positive operating cash flow generation, the company demonstrates adequate earnings power relative to its market capitalization. The significant capital expenditure program indicates ongoing investment in both educational facilities and technology infrastructure, which may enhance future earnings capacity. The balance between educational services and software development creates diversified earnings streams.

Balance Sheet And Financial Health

The company maintains CNY 240.8 million in cash against total debt of CNY 355.4 million, indicating moderate leverage. The liquidity position appears adequate with cash covering approximately 68% of total debt obligations. The balance sheet supports both educational operations and technology development activities without excessive financial risk.

Growth Trends And Dividend Policy

The company maintains a conservative financial policy with no dividend distribution, retaining earnings to fund growth initiatives in both education and technology segments. The capital expenditure program suggests focus on capacity expansion and technological enhancement rather than shareholder returns through dividends.

Valuation And Market Expectations

Trading at a market capitalization of CNY 1.67 billion, the company carries a price-to-sales multiple of approximately 5.8x and P/E ratio of around 51x based on current earnings. The low beta of 0.385 suggests lower volatility compared to the broader market, reflecting investor perception of stable but moderate growth prospects.

Strategic Advantages And Outlook

The company's unique combination of educational institution ownership and specialized software development creates synergistic advantages in talent development and technology innovation. Its focus on land and resources informationization aligns with China's digital transformation initiatives in public administration. The dual-business model provides stability through educational revenue while offering growth potential through government-focused technology solutions.

Sources

Company descriptionFinancial metrics providedPublic market 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