investorscraft@gmail.com

Intrinsic ValueGuo Tai Epoint Software Co.,Ltd. (688232.SS)

Previous Close$28.52
Intrinsic Value
Upside potential
Previous Close
$28.52

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

Guotai Epoint Software Co., Ltd. operates as a specialized provider of software and comprehensive information technology solutions within China's domestic market. Founded in 1998, the company has established a long-standing presence, primarily serving clients that require tailored IT infrastructure and application software. Its core revenue model is based on developing, licensing, and implementing proprietary software systems, alongside providing related technical support and services, which generates recurring maintenance and project-based income. Operating in the highly competitive and fragmented Chinese software sector, the company focuses on a specific regional or vertical niche rather than competing with national giants. Its market positioning is that of a reliable, established local player, leveraging its deep understanding of domestic client needs and regulatory environments to secure contracts and maintain long-term customer relationships in its operational sphere.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.15 billion for the period, achieving a net income of CNY 204 million. This translates to a net profit margin of approximately 9.5%, indicating reasonable profitability from its operations. The positive operating cash flow of CNY 264 million suggests that earnings are being converted into cash effectively, supporting operational sustainability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.63, reflecting the company's earnings power on a per-share basis. Capital expenditures were significant at nearly CNY -391 million, indicating active investment in maintaining or expanding its technological assets and capabilities. This level of investment is typical for a software company aiming to stay competitive.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, evidenced by cash and equivalents of CNY 728 million. Total debt is minimal at just CNY 1.37 million, resulting in a negligible debt-to-equity ratio and signifying a very conservative, virtually debt-free capital structure with low financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.36 per share. This payout, representing a portion of its earnings, indicates a commitment to returning capital to investors while likely retaining sufficient funds for reinvestment and future growth initiatives within its market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.02 billion, the market assigns a specific value to the company's future cash flow potential. A very low beta of 0.112 suggests the stock has historically exhibited significantly less volatility than the broader market, which may reflect its stable business model and niche positioning.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence and deep familiarity with the Chinese software market. Its debt-free balance sheet provides significant financial flexibility to navigate economic cycles and pursue strategic opportunities. The outlook hinges on its ability to continue securing projects and adapting its solutions to evolving domestic IT demands.

Sources

Company FilingsPublic 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