investorscraft@gmail.com

Intrinsic ValueBeijing Vastdata Technology Co., Ltd. (603138.SS)

Previous Close$17.65
Intrinsic Value
Upside potential
Previous Close
$17.65

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

Beijing Vastdata Technology Co., Ltd. operates within China's competitive information technology services sector, specializing in comprehensive data technology solutions. Its core revenue model is built on providing proprietary databases, advanced data calculation platforms, and sophisticated data storage products and services to enterprise clients. The company serves a rapidly digitizing domestic market where demand for robust data infrastructure is growing, driven by corporate digital transformation and national technological initiatives. Vastdata Technology positions itself as an integrated provider, aiming to capture value across the data management stack rather than focusing on a single niche. This strategy allows it to offer end-to-end solutions but also places it in direct competition with both larger, diversified tech firms and specialized software vendors. Its market position is that of a domestic challenger, leveraging local expertise and potentially benefiting from policies favoring homegrown technology providers in strategic sectors like data management and cloud infrastructure.

Revenue Profitability And Efficiency

The company reported revenue of CNY 372.5 million for the period but recorded a net loss of CNY 63.3 million, indicating significant profitability challenges. While operating cash flow was positive at CNY 27.7 million, it was substantially outweighed by heavy capital expenditures of CNY -124.4 million, reflecting aggressive investment in its technological infrastructure and product development.

Earnings Power And Capital Efficiency

Vastdata's earnings power is currently negative, with a diluted EPS of -CNY 0.22. The substantial capital expenditure, significantly exceeding operating cash flow, suggests the company is in a high-investment phase, prioritizing long-term capability building over short-term earnings, which is common for growth-oriented technology firms scaling their platforms.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 635.9 million, providing a robust buffer against current losses. Total debt is a manageable CNY 108.1 million, resulting in a healthy net cash position and indicating low immediate financial risk despite the operational losses.

Growth Trends And Dividend Policy

The significant capital investment points to a strategy focused on top-line growth and market expansion rather than current profitability. In line with this growth-focused stance, the company has a zero-dividend policy, opting to reinvest all available capital back into the business to fund its expansion and technological development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.74 billion, the market is valuing the company significantly above its current revenue, implying high growth expectations for its data technology platform. The low beta of 0.287 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its early-stage, development-focused profile.

Strategic Advantages And Outlook

The company's key advantages include its integrated data solution stack and its position within the strategic Chinese tech market. The outlook hinges on its ability to successfully monetize its significant investments, achieve scale, and transition towards profitability in a competitive sector, leveraging its strong balance sheet to weather the development phase.

Sources

Company Filings (Shanghai Stock Exchange)Provided financial data

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