investorscraft@gmail.com

Intrinsic ValueHunan Copote Science Technology Co.,Ltd. (600476.SS)

Previous Close$17.17
Intrinsic Value
Upside potential
Previous Close
$17.17

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

Hunan Copote Science Technology operates as a specialized IT solutions provider focused exclusively on the postal industry ecosystem in China. The company generates revenue through developing and implementing integrated technology systems including smart tourism and venue management platforms, security solutions, geographic information services, and specialized postal infrastructure such as intelligent sorting and package tracking systems. Its business model combines software development, system integration, and product agency services tailored to postal, financial, and government clients. Operating in the competitive Chinese software application sector, Copote has carved a niche position by focusing on postal industry digitization, offering comprehensive solutions that address the specific operational needs of mail handling, logistics management, and financial services integration. The company's market position is strengthened by its deep industry expertise and long-standing relationships within China's postal network, though it operates in a moderately fragmented market with both specialized and general IT competitors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 639 million with net income of CNY 13.2 million, indicating thin profitability margins of approximately 2.1%. Operating cash flow was negative at CNY -63.2 million, suggesting potential working capital challenges or timing differences in receivables collection. The negative operating cash flow relative to positive net income warrants further investigation into the company's cash conversion cycle and operational efficiency metrics.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.082, reflecting modest earnings generation relative to the company's market capitalization. The negative operating cash flow combined with capital expenditures of CNY -19.8 million indicates potential strain on internal funding capabilities. The company's capital efficiency appears constrained, requiring careful assessment of its investment returns and operational cash generation capabilities going forward.

Balance Sheet And Financial Health

The balance sheet shows CNY 128.5 million in cash against total debt of CNY 324.4 million, indicating a leveraged position with debt exceeding liquid assets. The debt-to-equity structure suggests reliance on external financing, though the moderate market capitalization provides some equity cushion. The company's financial health requires monitoring of debt servicing capabilities given the negative operating cash flow position.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs and potential growth initiatives. Given the negative cash flow and leveraged position, the focus appears to be on stabilizing operations rather than shareholder distributions. Growth prospects are tied to the digital transformation of China's postal and logistics sectors, though current financial metrics suggest cautious expansion.

Valuation And Market Expectations

With a market capitalization of CNY 2.82 billion, the company trades at approximately 4.4 times revenue and a high earnings multiple relative to its modest profitability. The low beta of 0.331 suggests the market perceives the stock as defensive, possibly due to its specialized niche and government-related client base. Valuation metrics reflect expectations for improved operational performance and cash flow generation.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on postal industry IT solutions, providing deep domain expertise in a niche market. Its relationships with postal and government entities offer some revenue stability, though operational efficiency improvements are critical. The outlook depends on successful cash flow management, debt reduction, and capitalizing on China's ongoing logistics and postal digitization initiatives.

Sources

Company financial statementsStock 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