investorscraft@gmail.com

Intrinsic ValueServyou Software Group Co., Ltd. (603171.SS)

Previous Close$73.18
Intrinsic Value
Upside potential
Previous Close
$73.18

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

Servyou Software Group Co., Ltd. is a specialized technology provider operating exclusively within China's fiscal and taxation ecosystem. The company's core revenue model is built on developing, operating, and maintaining sophisticated software systems for tax authorities, including smart electronic tax bureau platforms, tax data analysis management, and personal tax management solutions. Its services are mission-critical for the government's tax collection, management, and decision-making processes, creating a highly defensible and recurring revenue stream. Servyou occupies a unique and entrenched market position as an integrated service provider to the state, with its primary customers being tax authorities and fiscal intermediaries. This specialization within a regulated, government-mandated sector insulates it from broader competitive pressures and establishes a significant barrier to entry for potential rivals. The company's deep integration into the national tax infrastructure underscores its strategic importance and provides a stable foundation for its operations, though it also creates a concentrated dependency on government expenditure and policy directives.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.95 billion for the period. Profitability was demonstrated with a net income of CNY 112.6 million, translating to a net margin of approximately 5.8%. Operating cash flow was robust at CNY 273.8 million, significantly exceeding net income and indicating strong cash conversion from its core software and service operations.

Earnings Power And Capital Efficiency

Servyou exhibits moderate earnings power with a diluted EPS of CNY 0.28. Capital expenditure was substantial at CNY -163 million, reflecting ongoing investments in the development and maintenance of its technology platforms. The significant gap between strong operating cash flow and high capex suggests the business is capital-intensive, requiring continual investment to sustain its service offerings.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of CNY 1.46 billion and minimal total debt of CNY 122.2 million. This results in a substantial net cash position, providing significant financial flexibility and a very low-risk profile. The company is well-positioned to fund future investments or weather economic downturns without leverage concerns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.20 per share. This payout, representing a high portion of its earnings, indicates a commitment to returning capital to investors. Future growth is likely tied to the expansion and digitalization initiatives within China's public finance and taxation authorities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.6 billion, the market assigns a significant premium to the company's current earnings. A beta of 0.275 indicates the stock is perceived as considerably less volatile than the broader market, likely reflecting its stable, government-linked business model and strong balance sheet, which reduces perceived risk.

Strategic Advantages And Outlook

Servyou's key strategic advantage is its entrenched role as a critical technology partner to Chinese tax authorities, creating high customer loyalty and significant switching costs. The outlook is stable, directly linked to government IT modernization budgets. Its main challenge is dependency on a single customer segment, though its financial strength provides a buffer against potential budgetary pressures.

Sources

Company DescriptionProvided 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