investorscraft@gmail.com

Intrinsic ValueBeijing Haitian Ruisheng Science Technology Ltd. (688787.SS)

Previous Close$151.01
Intrinsic Value
Upside potential
Previous Close
$151.01

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 Haitian Ruisheng Science Technology Ltd. operates as a specialized AI data resource provider, serving a global clientele of technology companies, AI enterprises, and scientific research institutions. The company generates revenue through the provision of comprehensive engineering data products and value-added services across multiple artificial intelligence domains, including speech recognition, speech synthesis, computer vision, and natural language processing. Its core business model centers on delivering essential data infrastructure solutions that enable machine learning and AI development, positioning the firm as a critical enabler within the broader technology ecosystem. Operating in the highly competitive software application sector, Haitian Ruisheng has established a niche market position by focusing on the entire data lifecycle—from initial design and collection to precise transcription and annotation services. This comprehensive approach differentiates the company from generic data providers and creates sustainable client relationships through specialized, high-quality data resources that are essential for training sophisticated AI algorithms. The company's foundation in Beijing since 2005 provides strategic access to China's rapidly expanding AI market while serving international clients seeking reliable data partners with technical expertise and scalable solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 237.1 million with net income of CNY 11.3 million, demonstrating modest profitability in the competitive AI data services market. Operating cash flow of CNY 28.7 million indicates reasonable cash generation from core operations, though capital expenditures of CNY -31.4 million suggest ongoing investments in technological infrastructure and data collection capabilities.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.19, the company exhibits moderate earnings power relative to its market capitalization. The negative capital expenditure figure indicates significant investment activity, potentially aimed at expanding data resources and technological capabilities to support future growth in the AI data services sector.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 55.7 million against minimal total debt of CNY 2.2 million, indicating robust financial health and low leverage. This conservative capital structure provides flexibility for strategic investments and operational stability in the evolving AI data market.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.35, which appears substantial relative to earnings, suggesting either a special distribution or confidence in future cash flows. This dividend policy, combined with ongoing capital investments, indicates a balanced approach to returning capital while funding growth initiatives in the expanding AI data services industry.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 7.5 billion, the company commands a significant premium relative to current earnings, reflecting market expectations for substantial future growth in the AI data services sector. The negative beta of -0.155 suggests the stock exhibits defensive characteristics, potentially moving inversely to broader market trends.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in China's AI ecosystem, comprehensive data service offerings, and long-term client relationships with technology companies and research institutions. The outlook remains positive given the growing global demand for high-quality AI training data, though competition and technological evolution present ongoing challenges that require continuous innovation and adaptation.

Sources

Company description and financial data providedShanghai Stock Exchange filingsCorporate financial reporting

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