investorscraft@gmail.com

Intrinsic Value360 Security Technology Inc. (601360.SS)

Previous Close$12.14
Intrinsic Value
Upside potential
Previous Close
$12.14

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

360 Security Technology Inc. operates as a comprehensive cybersecurity provider in China's rapidly evolving digital landscape. The company generates revenue through a diversified portfolio including enterprise security services such as consulting, operation maintenance, and specialized training for government agencies and corporations. Its consumer-facing hardware products span mobile phones, children's smartwatches, home surveillance cameras, and automotive dashcams, creating multiple revenue streams. As a pioneer founded in 2005, 360 Security has established strong brand recognition in the Chinese market, positioning itself as an integrated security solutions provider. The company leverages its deep expertise in internet security to serve both institutional and individual customers, navigating the complex regulatory environment of China's technology sector. This dual-focused approach allows 360 Security to maintain relevance across consumer and enterprise segments while adapting to evolving cybersecurity threats and technological advancements in the region.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.95 billion for the period but experienced significant challenges with a net loss of CNY 1.09 billion. Operating cash flow remained positive at CNY 326 million, though capital expenditures of CNY 759 million indicate substantial ongoing investments in technology infrastructure and product development. The negative EPS of -0.16 reflects the current profitability pressures facing the organization.

Earnings Power And Capital Efficiency

Despite generating positive operating cash flow, the company's earnings power appears constrained by high investment requirements and operational costs. The substantial capital expenditures relative to operating cash flow suggest aggressive reinvestment in the business, potentially aimed at maintaining technological competitiveness. The negative net income indicates current challenges in translating revenue into bottom-line profitability.

Balance Sheet And Financial Health

360 Security maintains a robust liquidity position with CNY 23.56 billion in cash and equivalents, significantly exceeding its total debt of CNY 955 million. This strong cash position provides substantial financial flexibility and resilience. The low debt-to-cash ratio indicates conservative financial management and capacity to weather current operational challenges while pursuing strategic initiatives.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.10 per share despite the net loss, suggesting management's confidence in long-term recovery or commitment to shareholder returns. The current financial performance indicates transitional challenges rather than structural decline, with the dividend policy potentially serving as a signal of stability during this period of investment and transformation.

Valuation And Market Expectations

With a market capitalization of CNY 75.88 billion, the market appears to be valuing the company beyond current earnings, potentially reflecting expectations for future recovery and growth in China's cybersecurity sector. The low beta of 0.349 suggests the stock exhibits less volatility than the broader market, possibly indicating investor perception of defensive characteristics despite current profitability challenges.

Strategic Advantages And Outlook

The company's strong cash position and established market presence provide strategic advantages for navigating current challenges. Its dual focus on enterprise security services and consumer hardware creates multiple growth vectors within China's expanding digital economy. The outlook depends on successful execution of operational improvements and capital allocation to restore profitability while maintaining technological relevance.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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