investorscraft@gmail.com

Intrinsic ValueJiangsu Eazytec Co., Ltd. (688258.SS)

Previous Close$152.33
Intrinsic Value
Upside potential
Previous Close
$152.33

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

Jiangsu Eazytec operates as a specialized technology firm in China's cloud computing infrastructure sector, focusing on developing core firmware products essential for computing equipment. The company generates revenue through the sale of BIOS and BMC firmware solutions to CPU manufacturers and computing equipment makers, while also providing cloud services to government entities and enterprises. Operating within the competitive information technology services landscape, Eazytec has established a niche position by addressing critical firmware needs in the rapidly expanding cloud computing and IoT markets. The company's strategic focus on foundational technology components positions it as an enabler for broader digital transformation initiatives across various industries. Its dual revenue stream from both product sales and service offerings provides diversification within the specialized technology infrastructure domain, serving both hardware manufacturers and end-user organizations seeking customized cloud solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 323.4 million with net income of CNY 32.8 million, demonstrating a net profit margin of approximately 10.2%. Operating cash flow of CNY 96.0 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 15.6 million represent a measured investment approach relative to operational scale.

Earnings Power And Capital Efficiency

Eazytec generated diluted EPS of CNY 0.28, reflecting moderate earnings power relative to its market capitalization. The company's operating cash flow coverage of net income at nearly 3x suggests robust quality of earnings. The capital expenditure intensity appears reasonable for a technology firm maintaining its competitive positioning in specialized firmware development.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 289.2 million against total debt of CNY 472.5 million, indicating a leveraged position. The net debt position requires monitoring, though operating cash flow generation provides some cushion. The company maintains adequate liquidity for ongoing operations and strategic investments in its core technology offerings.

Growth Trends And Dividend Policy

The company has implemented a dividend policy with CNY 0.10 per share distribution, representing a payout ratio of approximately 36% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for growth initiatives in the expanding cloud computing and IoT firmware markets.

Valuation And Market Expectations

With a market capitalization of CNY 8.88 billion, the company trades at significant multiples relative to current earnings and revenue, reflecting market expectations for future growth in China's cloud computing infrastructure sector. The negative beta of -0.457 suggests low correlation with broader market movements, characteristic of specialized technology firms.

Strategic Advantages And Outlook

Eazytec's specialization in core firmware products provides technological moats in an increasingly cloud-dependent economy. The company's positioning within China's domestic technology ecosystem offers potential advantages as the country pursues technology self-sufficiency. Future prospects depend on execution in expanding both firmware and cloud service offerings while managing financial leverage.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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