investorscraft@gmail.com

Intrinsic ValueCETC Digital Technology Co.,Ltd. (600850.SS)

Previous Close$27.82
Intrinsic Value
Upside potential
Previous Close
$27.82

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

CETC Digital Technology Co., Ltd. operates as a specialized software and IT services provider in China's technology sector, focusing on delivering comprehensive digital infrastructure solutions. Its core revenue model is built on selling proprietary software platforms, including data center cooling systems, intelligent conference management, and cloud computing products like server virtualization and cloud desktop suites. The company serves a diverse client base across government, education, finance, telecommunications, manufacturing, energy, and transportation industries, providing both products and value-added IT services. CETC leverages its affiliation with China Electronics Technology Group Corporation to enhance its market credibility and secure contracts in strategic sectors. Its positioning is that of a niche player in China's domestic IT ecosystem, catering to the digital transformation and modernization needs of key state-owned enterprises and public institutions. The company competes by offering integrated, secure, and customized solutions tailored to the specific requirements of its predominantly B2B and government clientele.

Revenue Profitability And Efficiency

The company reported revenue of CNY 10.68 billion with net income of CNY 550.56 million, indicating a net profit margin of approximately 5.2%. Operating cash flow was negative at CNY -246.99 million, which, combined with capital expenditures of CNY -134.86 million, suggests potential working capital pressures or investment phases impacting short-term liquidity.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.80, reflecting modest earnings power relative to its market capitalization. The negative operating cash flow raises questions about the sustainability of current earnings quality and the efficiency of capital deployment in operations, necessitating closer scrutiny of receivables and project cycles.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.19 billion against total debt of CNY 839.45 million, indicating low leverage and robust financial flexibility. This conservative debt structure provides a solid foundation for weathering operational volatility and funding strategic initiatives.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.35 per share, signaling a commitment to shareholder returns despite its growth investments. Future growth will likely depend on expanding its IT solutions portfolio and penetrating further into government and enterprise digitalization projects, aligned with national technology initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.08 billion and a beta of 0.483, the market prices CETC as a lower-volatility tech stock. The valuation reflects expectations for steady, policy-supported growth in China's domestic IT services market, rather than aggressive expansion.

Strategic Advantages And Outlook

CETC benefits from its affiliation with a state-owned enterprise group, providing stable access to government and SOE contracts. The outlook is tied to China's push for technological self-reliance and digital infrastructure upgrades, though it must navigate competitive pressures and execution risks in project delivery.

Sources

Company Annual ReportShanghai Stock Exchange 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