investorscraft@gmail.com

Intrinsic ValueBlueSword Intelligent Technology Co.,Ltd. (688557.SS)

Previous Close$39.98
Intrinsic Value
Upside potential
Previous Close
$39.98

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

BlueSword Intelligent Technology operates as a specialized provider of comprehensive logistics automation solutions within China's industrial machinery sector. The company generates revenue through the research, development, design, production, and implementation of integrated warehousing and material handling systems, complemented by proprietary software development and ongoing maintenance services. Its core offerings include intelligent warehousing systems, logistics automation equipment, and specialized software platforms that optimize supply chain operations for manufacturing, e-commerce, and distribution clients. Positioned as a technology-driven integrator, BlueSword competes in the rapidly expanding automation market by delivering customized solutions that enhance operational efficiency and reduce labor dependency. The company leverages its established presence since 1993 to maintain relationships with industrial clients seeking to modernize their logistics infrastructure, though it operates in a competitive landscape with both domestic and international automation providers. Its focus on integrated hardware and software solutions provides a differentiated value proposition in China's evolving industrial automation ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.21 billion with net income of CNY 112 million, reflecting a healthy net margin of around 9.3%. Operating cash flow of CNY 214.6 million significantly exceeded capital expenditures of CNY 17.7 million, indicating strong cash generation from core operations. This efficiency suggests effective project management and working capital control in its system integration business model.

Earnings Power And Capital Efficiency

BlueSword demonstrates solid earnings power with diluted EPS of CNY 1.10, supported by its specialized automation solutions. The substantial operating cash flow relative to net income indicates quality earnings conversion. The modest capital expenditure requirements compared to operating cash flow suggest capital-efficient growth, typical of technology-intensive service providers rather than heavy equipment manufacturers.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with CNY 219.3 million in cash and equivalents against minimal total debt of CNY 1.4 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments and weathers economic cycles. The strong liquidity position supports ongoing R&D initiatives and potential market expansion opportunities.

Growth Trends And Dividend Policy

BlueSword has implemented a shareholder return policy with a dividend per share of CNY 0.33, representing approximately 30% of earnings. This balanced approach combines capital retention for growth initiatives with direct returns to investors. The company's positioning in China's automation growth sector suggests potential for continued expansion, though dividend sustainability depends on maintaining current profitability levels.

Valuation And Market Expectations

With a market capitalization of CNY 3.65 billion, the company trades at approximately 3.0 times revenue and 32.6 times earnings. The beta of 0.69 indicates lower volatility than the broader market, reflecting the defensive characteristics of industrial automation spending. This valuation suggests market expectations for steady growth in China's logistics automation sector.

Strategic Advantages And Outlook

The company's long-established presence since 1993 provides industry experience and client relationships that newer entrants lack. Its integrated approach combining hardware, software, and services creates sticky customer relationships. The outlook remains positive given China's ongoing industrial automation trends, though competition and economic cycles present ongoing challenges that require continuous innovation.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange filings

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