investorscraft@gmail.com

Intrinsic ValueChina National Software & Service Company Limited (600536.SS)

Previous Close$45.12
Intrinsic Value
Upside potential
Previous Close
$45.12

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

China National Software & Service Company Limited is a state-owned enterprise operating within China's strategic software and IT services sector. As a subsidiary of China Electronics Corporation, it is deeply integrated into national digital infrastructure initiatives. The company generates revenue through a diversified portfolio including software-defined infrastructure, computing and intelligence platforms, and a comprehensive suite of application and security products. Its core business model combines software licensing with high-value consulting, systems integration, and operational support services for government and enterprise clients. This positions the firm as a key enabler of China's domestic digital transformation and technological self-reliance goals, operating in a protected market with strong government backing. The company leverages its state-affiliated status to secure large-scale public sector contracts, though it faces competition from both domestic private firms and the need to advance indigenous technological capabilities. Its market position is characterized by its role in national projects rather than pure commercial competitiveness, aligning with broader state objectives in technology sovereignty and information security.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.20 billion for the period but recorded a net loss of CNY 412.64 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 626.24 million, the negative net income suggests high operating costs or potential write-downs. The diluted EPS of -CNY 0.48 reflects this unprofitability on a per-share basis.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of CNY 626.24 million provides some operational liquidity, but capital expenditures of CNY 383.92 million represent a significant investment outflow. The negative earnings indicate challenges in converting revenue into sustainable profitability despite the company's strategic market position.

Balance Sheet And Financial Health

The balance sheet shows moderate financial health with cash and equivalents of CNY 2.58 billion providing liquidity coverage. Total debt of CNY 1.03 billion appears manageable relative to cash reserves, suggesting adequate near-term solvency. The company's state-owned enterprise status likely provides additional financial support mechanisms beyond what the standalone metrics indicate.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. Growth trends must be assessed in context of China's national digitalization initiatives which drive demand for the company's services. The capital expenditure level indicates ongoing investment in capabilities, though current profitability challenges may constrain aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 45.32 billion, the valuation appears to incorporate expectations of future recovery and strategic importance rather than current financial performance. The low beta of 0.206 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its state-backed status and defensive characteristics within China's technology sector.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its state ownership and integration into China's national technology ecosystem. This provides access to government contracts and policy support, though it also creates dependency on public spending cycles. The outlook is tied to China's digital sovereignty initiatives, but profitability improvement remains a critical challenge for sustainable operations.

Sources

Company financial reportingStock 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