investorscraft@gmail.com

Intrinsic ValueBeijing Kingsoft Office Software, Inc. (688111.SS)

Previous Close$336.84
Intrinsic Value
Upside potential
Previous Close
$336.84

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 Kingsoft Office Software operates as a leading provider of office productivity software in China, primarily through its flagship WPS Office suite. The company generates revenue via a multi-faceted model including software licensing for enterprises and government agencies, subscription services for its cloud-based platform, and advertising within its free personal editions. It serves a diverse clientele spanning government ministries, provincial agencies, central state-owned enterprises, financial institutions, the steel industry, and educational sectors, embedding itself deeply into China's institutional fabric. Operating in the highly competitive software application sector, Kingsoft has established a formidable market position as the dominant domestic alternative to international office suites, leveraging its deep understanding of local regulatory requirements and user preferences. Its strategy focuses on platform integration, mobility, and cloud services to enhance user stickiness and drive recurring revenue streams in a market characterized by strong digitalization tailwinds and government support for indigenous technology solutions.

Revenue Profitability And Efficiency

The company demonstrated strong financial performance with revenue of CNY 5.12 billion and a robust net income of CNY 1.65 billion, indicating a high net profit margin of approximately 32%. This profitability is supported by efficient operations, as evidenced by a substantial operating cash flow of CNY 2.20 billion, which significantly exceeds capital expenditures, reflecting a capital-light business model with excellent cash conversion.

Earnings Power And Capital Efficiency

Kingsoft exhibits formidable earnings power, with diluted EPS of CNY 3.56. The business is highly capital efficient, generating strong cash flows from operations with minimal required reinvestment, as indicated by modest capital expenditures of CNY -175 million. This model allows for significant free cash flow generation to support growth initiatives and shareholder returns.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a substantial cash position of CNY 898 million against negligible total debt of CNY 17 million. This pristine financial health provides significant strategic flexibility, insulating the company from market volatility and enabling opportunistic investments in technology and market expansion without leverage concerns.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.90. Its strong cash generation and minimal debt support capacity for both consistent dividend payments and reinvestment into strategic growth areas, particularly cloud services and mobile platform expansion, to capitalize on digital transformation trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 141.5 billion, the market assigns a significant premium, reflecting expectations for sustained growth in China's software sector. The beta of 0.609 suggests lower volatility than the broader market, indicating investor perception of the stock as a relatively stable growth holding within the technology sector.

Strategic Advantages And Outlook

Kingsoft's strategic advantages include its entrenched position as a national software champion, deep government and enterprise relationships, and a product suite tailored to local needs. The outlook remains positive, driven by ongoing digitalization, domestic software adoption policies, and the company's successful transition towards a subscription-based, cloud-integrated model enhancing long-term revenue visibility.

Sources

Company DescriptionFinancial Data Provided

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