investorscraft@gmail.com

Intrinsic ValueSunyard Technology Co.,Ltd (600571.SS)

Previous Close$16.03
Intrinsic Value
Upside potential
Previous Close
$16.03

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

Sunyard Technology Co., Ltd. is a specialized financial technology provider operating primarily in China's banking and financial services sector. The company generates revenue through the development, licensing, and support of a comprehensive suite of proprietary software solutions tailored for financial institutions. Its core product portfolio encompasses operational management systems, payment and clearing platforms, risk control and audit tools, credit card processing software, and specialized solutions for securities, insurance, and micro-lending businesses. Beyond software, Sunyard also supplies complementary financial hardware, including POS terminals and smart devices, and offers value-added IT outsourcing and consulting services. This integrated approach positions the company as a niche enabler for the digital transformation of traditional financial entities, catering to their need for secure, efficient, and compliant technological infrastructure. Operating from its Hangzhou headquarters since 1996, Sunyard has established a long-standing presence, though it operates in a highly competitive market against larger domestic and international fintech players, requiring continuous innovation to maintain its relevance.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.97 billion for the period. It achieved a net income of CNY 72.2 million, indicating modest profitability with a net margin of approximately 3.7%. Operating cash flow was minimal at CNY 1.3 million, significantly impacted by capital expenditures of CNY -7.3 million, suggesting potential investments or challenges in converting earnings into cash.

Earnings Power And Capital Efficiency

Sunyard's diluted earnings per share stood at CNY 0.15, reflecting its earnings power on a per-share basis. The modest net income relative to its revenue base indicates challenges in achieving high capital efficiency. The low operating cash flow further suggests that current earnings are not yet generating strong cash returns for reinvestment or shareholders.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with total debt of just CNY 20.3 million against cash and equivalents of CNY 187.7 million, resulting in a net cash position. This provides a solid liquidity cushion and low financial risk, supporting stability for ongoing operations and potential strategic initiatives.

Growth Trends And Dividend Policy

Specific growth rates are not provided for this period. The company has demonstrated a shareholder return policy by paying a dividend of CNY 0.047 per share. This indicates a commitment to returning capital despite its modest profitability and cash generation levels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.38 billion, the market values the company at a significant premium to its earnings, implying expectations for future growth and profitability expansion. A beta of 0.93 indicates its stock price volatility is slightly less than the broader market average.

Strategic Advantages And Outlook

Sunyard's deep domain expertise in financial software and its established client relationships within China's financial sector are key strategic advantages. Its outlook is tied to the continued digitalization of financial services in China, though it must navigate intense competition and execute effectively to improve profitability and cash flow generation from its operations.

Sources

Company DescriptionProvided Financial 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