investorscraft@gmail.com

Intrinsic ValueInsigma Technology Co., Ltd. (600797.SS)

Previous Close$10.65
Intrinsic Value
Upside potential
Previous Close
$10.65

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

Insigma Technology operates as a comprehensive IT consulting and services provider in China, specializing in digital transformation solutions across multiple technology domains. The company generates revenue through architecture design, software development and outsourcing, system integration, and ongoing operation and maintenance services for large-scale projects. Its service portfolio encompasses cutting-edge technologies including IoT, cloud computing, big data analytics, blockchain applications, and artificial intelligence generation services, positioning it as an integrated solutions provider rather than a pure software developer. Insigma serves a diverse client base spanning government agencies, enterprise businesses, and various industrial sectors, leveraging its general contracting capabilities for complex digital infrastructure projects. The company maintains a strategic market position by offering end-to-end security services covering data, application, system, cloud platform, and physical security, addressing the growing cybersecurity needs in China's rapidly digitizing economy. This comprehensive service approach differentiates Insigma from more specialized IT firms and enables cross-selling opportunities across its technology stack.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.32 billion for the period but experienced a net loss of CNY 63.5 million, indicating margin pressure in its competitive IT services market. Operating cash flow remained positive at CNY 165.8 million, suggesting core operations continue to generate cash despite the reported net loss. Capital expenditures of CNY 152.4 million reflect ongoing investments in technological capabilities and project infrastructure.

Earnings Power And Capital Efficiency

Insigma's diluted EPS of -CNY 0.06 reflects current profitability challenges, though positive operating cash flow indicates some operational resilience. The company maintains substantial cash reserves of CNY 839 million against total debt of CNY 813 million, providing financial flexibility. The modest capital expenditure relative to cash generation suggests disciplined investment allocation in current market conditions.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 839 million in cash and equivalents, nearly matching total debt of CNY 813 million. This conservative leverage profile provides stability amid operational challenges. The company's net cash position supports ongoing operations and strategic investments without immediate financial stress, though profitability improvement remains crucial for sustainable financial health.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.04 per share, indicating management's commitment to shareholder returns. The growth trajectory appears mixed with revenue generation capability but margin compression. Future growth will depend on improving project profitability and capitalizing on China's digital transformation trends across government and enterprise sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.17 billion, the market appears to be pricing in recovery potential despite current losses. The low beta of 0.23 suggests relative stability compared to broader market movements. Valuation metrics likely reflect expectations for improved profitability and growth in China's expanding IT services market.

Strategic Advantages And Outlook

Insigma's comprehensive service portfolio and government/enterprise client relationships provide competitive advantages in China's digital transformation wave. The company's expertise in emerging technologies like AI and blockchain positions it for future growth opportunities. Success will depend on improving project execution efficiency and leveraging its integrated solution capabilities to capture larger, higher-margin contracts in the evolving digital infrastructure market.

Sources

Company financial reportsStock exchange disclosuresCompany description and financial data provided

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