investorscraft@gmail.com

Intrinsic ValueCLPS Incorporation (CLPS)

Previous Close$1.07
Intrinsic Value
Upside potential
Previous Close
$1.07

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

CLPS Incorporation operates as a global IT consulting and solutions provider, specializing in banking, financial services, and insurance (BFSI) sectors. The company delivers customized technology services, including application development, testing, and digital transformation, leveraging its expertise in fintech and enterprise software. Its revenue model is primarily project-based, with long-term client engagements and offshore delivery capabilities enhancing cost efficiency. CLPS serves a diverse clientele, including multinational financial institutions, positioning itself as a mid-tier player in the competitive IT services landscape. The firm differentiates through domain-specific knowledge and agile delivery models, though it faces pressure from larger incumbents and niche specialists. Its market position is bolstered by strategic partnerships and a focus on high-growth regions, particularly Asia-Pacific, where demand for digital banking solutions is expanding rapidly.

Revenue Profitability And Efficiency

CLPS reported revenue of $142.8 million for FY 2024, reflecting its steady client engagements in IT services. However, net income stood at -$2.3 million, with diluted EPS of -$0.0924, indicating margin pressures from rising costs or competitive pricing. Operating cash flow of $8.9 million suggests reasonable liquidity generation, while capital expenditures of -$2.1 million highlight restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The negative net income and EPS indicate challenges in translating revenue into profitability, possibly due to high operating expenses or project inefficiencies. The positive operating cash flow, however, demonstrates the company’s ability to generate cash from core operations, which could support future reinvestment or debt reduction if sustained.

Balance Sheet And Financial Health

CLPS maintains a balanced liquidity position with $29.1 million in cash and equivalents, against total debt of $26.2 million, suggesting manageable leverage. The modest debt level relative to cash reserves provides flexibility, though the lack of profitability raises questions about long-term solvency if earnings do not improve.

Growth Trends And Dividend Policy

Despite profitability challenges, CLPS paid a dividend of $0.1 per share, signaling confidence in cash flow stability. Growth prospects hinge on expanding its BFSI client base and leveraging digital transformation trends, though top-line growth must be paired with cost discipline to achieve sustainable earnings.

Valuation And Market Expectations

The market likely prices CLPS based on its niche IT services focus and cash flow potential, though the negative earnings and modest growth may limit valuation upside. Investors may weigh its dividend yield against profitability risks in a competitive sector.

Strategic Advantages And Outlook

CLPS’s deep BFSI expertise and offshore delivery model provide cost advantages, but scalability remains a challenge. The outlook depends on improving operational efficiency and capturing higher-margin projects, particularly in fintech and digital banking, where demand is robust but competition intense.

Sources

Company filings (CIK: 0001724542), FY 2024 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