investorscraft@gmail.com

Intrinsic ValueCashway Fintech Co.,Ltd. (603106.SS)

Previous Close$10.41
Intrinsic Value
Upside potential
Previous Close
$10.41

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

Cashway Fintech Co., Ltd. operates as a specialized industrial technology provider within the financial services infrastructure sector, focusing on the research, development, manufacturing, and comprehensive servicing of banking self-service equipment. Its core revenue model is driven by the sale and ongoing operational support of a diverse portfolio of hardware, including cash recyclers, currency exchange machines, and smart tellers, complemented by software solutions for branch transformation and cloud platforms. The company is positioned as an integrated solutions provider in a niche B2B market, serving financial institutions globally with products designed to enhance operational efficiency and customer service automation. Its market position is defined by its vertical integration—spanning R&D to monitoring—and its expansion into adjacent intelligent solutions for transportation, healthcare, and retail, indicating a strategic focus on leveraging its electronic and software expertise beyond traditional banking channels.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 437.5 million. It demonstrated solid profitability with net income of CNY 40.1 million, translating to a healthy net margin. Operating cash flow of CNY 63.6 million significantly exceeded capital expenditures, indicating strong cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

The company exhibits moderate earnings power with a diluted EPS of CNY 0.08. Its capital efficiency is underscored by robust operating cash flow that comfortably funds its modest capital expenditure requirements, suggesting effective conversion of profits into cash and prudent reinvestment for future growth.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 816.0 million and minimal total debt of CNY 13.6 million. This results in a significant net cash position, providing ample liquidity and financial flexibility to navigate market cycles and pursue strategic initiatives.

Growth Trends And Dividend Policy

Specific growth rates are not provided, but the company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.03. The combination of a dividend and a strong, liquid balance sheet suggests a balanced approach to capital allocation between returns to shareholders and retaining earnings for future opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.57 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for future growth and profitability expansion. A beta near 1.0 indicates stock volatility that is generally in line with the broader market.

Strategic Advantages And Outlook

The company's key advantages include its integrated business model, specialized expertise in financial technology hardware, and a strong balance sheet. The strategic expansion into intelligent solutions for new verticals presents a pathway for diversifying revenue streams and capturing growth beyond its core banking equipment market.

Sources

Company DescriptionPublic Financial Disclosures

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