investorscraft@gmail.com

Intrinsic ValueInspur Software Co., Ltd. (600756.SS)

Previous Close$17.62
Intrinsic Value
Upside potential
Previous Close
$17.62

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

Inspur Software operates as a specialized IT solutions provider within China's competitive technology sector, focusing on enterprise-grade infrastructure and cloud services. The company generates revenue through the sale of servers, storage systems, and comprehensive AI computing platforms, complemented by software outsourcing and IT services. Its core offerings include rack servers, multi-node systems, and hybrid storage solutions that cater to data centers, government agencies, and educational institutions. Operating as a subsidiary of Inspur Group Limited, the company leverages its parent's scale to deliver integrated IaaS and PaaS solutions through its InCloud Platform. This positioning allows it to serve tax authorities and high-performance computing centers with tailored SAP HANA and Nutanix HCI implementations. While facing intense competition from domestic and international cloud providers, Inspur maintains a niche in government and institutional clients through localized solutions and strong relationships. The company's focus on AI resource platforms and algorithm toolkits aligns with national technological priorities, though it operates in a capital-intensive segment with evolving demand patterns.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.87 billion with modest net income of CNY 13.63 million, reflecting thin margins in its competitive IT services market. Operating cash flow was negative CNY 288.41 million, indicating potential working capital challenges or investment phases. Capital expenditures of CNY 58.48 million suggest ongoing investments in technological infrastructure and service capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.04 demonstrates limited earnings power relative to its revenue base, characteristic of capital-intensive IT infrastructure businesses. The negative operating cash flow relative to positive net income suggests significant non-cash items or aggressive growth investments that have not yet translated into cash generation, affecting overall capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 713.40 million in cash against minimal total debt of CNY 9.97 million, indicating a conservative leverage profile. This substantial cash buffer provides flexibility for operational needs and strategic investments, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.04 per share, matching its EPS and suggesting a full payout ratio. This distribution policy indicates management's commitment to shareholder returns despite the company's growth challenges and cash flow constraints, potentially reflecting confidence in future cash generation or strategic priorities.

Valuation And Market Expectations

With a market capitalization of CNY 4.96 billion, the company trades at approximately 2.65 times revenue and a high earnings multiple given its modest profitability. The low beta of 0.384 suggests the market perceives it as less volatile than the broader market, possibly due to its government and institutional client base providing revenue stability.

Strategic Advantages And Outlook

The company benefits from its affiliation with Inspur Group and focus on government and institutional clients, providing some revenue stability. However, negative operating cash flow and thin margins present challenges. Success will depend on executing its AI and cloud strategy while improving operational efficiency and cash conversion in a competitive market.

Sources

Company financial reportsStock exchange disclosuresCorporate filings

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