investorscraft@gmail.com

Intrinsic ValueZwsoft Co.,Ltd. (688083.SS)

Previous Close$69.18
Intrinsic Value
Upside potential
Previous Close
$69.18

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

Zwsoft Co., Ltd. operates as a specialized developer of engineering software solutions, primarily serving the computer-aided design and manufacturing sectors. The company generates revenue through licensing proprietary software platforms including ZWCAD for 2D drafting, ZW3D for integrated CAD/CAM applications, and ZWSim-EM for electromagnetic simulation. Operating within China's technology sector, Zwsoft targets mechanical engineers, architects, and manufacturing professionals who require precision design tools. The firm maintains a niche but established position competing against larger international CAD vendors by offering cost-effective alternatives tailored to domestic market requirements. Its business model relies on perpetual licenses and subscription services, providing essential tools for product development and industrial design workflows across various manufacturing and engineering disciplines.

Revenue Profitability And Efficiency

The company reported revenue of CNY 888 million with net income of CNY 63.96 million, indicating a net margin of approximately 7.2%. Operating cash flow of CNY 20.46 million was significantly lower than net income, suggesting potential working capital movements or timing differences in cash collections. Capital expenditures of CNY -100.65 million reflect substantial investment in product development and infrastructure, consistent with a software company's growth requirements.

Earnings Power And Capital Efficiency

Zwsoft demonstrates moderate earnings power with diluted EPS of CNY 0.53. The negative capital expenditure figure, when combined with positive operating cash flow, indicates the company is investing heavily in its product portfolio while maintaining operational cash generation. This investment pattern is typical for software companies prioritizing R&D to maintain competitive positioning and drive future revenue growth through enhanced product offerings.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 292.91 million against minimal total debt of CNY 5.85 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility and resilience. The low debt level indicates minimal financial leverage risk and capacity for strategic investments or weathering economic downturns without significant financial strain.

Growth Trends And Dividend Policy

Zwsoft has implemented a shareholder return policy, distributing a dividend of CNY 0.35714 per share. The dividend payout represents a substantial portion of earnings, indicating management's confidence in sustainable cash generation. The company's growth strategy appears balanced between reinvesting in product development and returning capital to shareholders, suggesting a mature approach to capital allocation within the competitive software industry.

Valuation And Market Expectations

With a market capitalization of CNY 11.75 billion, the company trades at approximately 13.2 times revenue and 183.7 times earnings, reflecting growth expectations in the specialized CAD software market. The beta of 0.586 indicates lower volatility than the broader market, suggesting investors perceive the stock as relatively defensive within the technology sector, possibly due to its niche market positioning and stable business model.

Strategic Advantages And Outlook

Zwsoft's strategic advantage lies in its specialized focus on CAD/CAM solutions tailored for the Chinese market, providing cost-competitive alternatives to international software giants. The company's long-standing presence since 1993 provides deep industry expertise and customer relationships. Future success will depend on continued innovation in 3D modeling and simulation technologies, expansion into adjacent engineering software segments, and potential international market penetration while maintaining its value proposition in domestic markets.

Sources

Company financial reportsStock exchange disclosuresCompany description 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