investorscraft@gmail.com

Intrinsic ValueZhibao Technology Inc. Class A Ordinary Shares (ZBAO)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

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

Zhibao Technology Inc. operates in the technology sector, specializing in innovative solutions that cater to digital transformation needs across industries. The company generates revenue primarily through software licensing, subscription services, and customized technology solutions, positioning itself as a niche player in enterprise and mid-market segments. Its competitive edge lies in proprietary platforms that integrate AI and cloud computing, enabling scalable and efficient digital workflows for clients in finance, healthcare, and logistics. While not a market leader, Zhibao has carved out a defensible position by focusing on underserved regional markets and vertical-specific applications, differentiating itself from larger competitors through agility and tailored service offerings. The company’s growth strategy emphasizes R&D-driven product enhancements and strategic partnerships to expand its footprint in high-growth emerging markets.

Revenue Profitability And Efficiency

Zhibao reported revenue of $183.7 million for FY2024, with net income of $13.3 million, reflecting a net margin of approximately 7.2%. Diluted EPS stood at $0.44. Operating cash flow was negative at -$3.8 million, likely due to working capital adjustments or timing differences, while capital expenditures remained modest at -$276k, indicating a capital-light model.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, with profitability metrics suggesting efficient cost management despite operating cash flow challenges. The absence of significant capex underscores a reliance on intellectual property and existing infrastructure, though the negative operating cash flow warrants monitoring for sustainability. Return metrics were not provided but could be inferred as moderate given the net income-to-revenue ratio.

Balance Sheet And Financial Health

Zhibao’s balance sheet shows $2.4 million in cash against $30.3 million in total debt, indicating potential liquidity constraints. The debt-heavy structure may pressure future flexibility, though the lack of dividend payouts (dividend per share: $0) suggests retained earnings are being prioritized for debt service or growth initiatives. Shareholders’ equity details are unavailable for a full assessment.

Growth Trends And Dividend Policy

Top-line growth figures are undisclosed, but the absence of dividends aligns with a reinvestment strategy common in tech firms. The company’s focus on R&D and regional expansion may drive future revenue, though the current financials do not yet reflect aggressive scaling. Historical trends would clarify whether the negative operating cash flow is cyclical or structural.

Valuation And Market Expectations

With a market cap unstated, valuation multiples cannot be calculated. Investors likely price Zhibao based on its niche positioning and growth potential, though the debt load and cash flow challenges may temper optimism. Sector comparisons would contextualize whether its P/E or EV/EBITDA ratios are competitive.

Strategic Advantages And Outlook

Zhibao’s differentiation lies in its vertical-specific technology solutions and regional focus, but execution risks persist given its financial leverage. Success hinges on converting R&D investments into scalable products and improving cash generation. Macroeconomic headwinds in tech spending and competition from global players remain key watchpoints for 2024–2025.

Sources

Company filings (CIK: 0001966750), unaudited financials for FY2024

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