Intrinsic value of China Internet Nationwide Financial Serv - CIFS

Previous Close

$35.76

  Intrinsic Value

$116.29

stock screener

  Rating & Target

str. buy

+225%

Previous close

$35.76

 
Intrinsic value

$116.29

 
Up/down potential

+225%

 
Rating

str. buy

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of CIFS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  100.00
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  16
  26
  40
  59
  86
  121
  166
  223
  293
  378
  477
  592
  724
  873
  1,038
  1,221
  1,420
  1,636
  1,868
  2,115
  2,378
  2,656
  2,949
  3,256
  3,577
  3,913
  4,263
  4,628
  5,007
  5,402
  5,812
Variable operating expenses, $m
 
  2
  2
  4
  5
  8
  10
  14
  18
  24
  30
  37
  46
  55
  65
  77
  89
  103
  118
  133
  150
  167
  186
  205
  225
  247
  269
  292
  315
  340
  366
Fixed operating expenses, $m
 
  2
  2
  2
  2
  2
  2
  2
  2
  2
  3
  3
  3
  3
  3
  3
  3
  3
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  4
  4
  4
Total operating expenses, $m
  2
  4
  4
  6
  7
  10
  12
  16
  20
  26
  33
  40
  49
  58
  68
  80
  92
  106
  121
  136
  153
  170
  189
  209
  229
  251
  273
  296
  319
  344
  370
Operating income, $m
  14
  22
  35
  53
  78
  111
  154
  207
  272
  351
  444
  552
  676
  815
  970
  1,141
  1,328
  1,530
  1,747
  1,979
  2,225
  2,485
  2,759
  3,047
  3,348
  3,663
  3,991
  4,332
  4,688
  5,057
  5,441
EBITDA, $m
  14
  22
  35
  53
  78
  111
  154
  207
  272
  351
  444
  552
  676
  815
  970
  1,141
  1,328
  1,530
  1,747
  1,979
  2,225
  2,485
  2,759
  3,047
  3,348
  3,663
  3,991
  4,332
  4,688
  5,057
  5,441
Interest expense (income), $m
  0
  0
  0
  0
  0
  1
  1
  2
  2
  3
  4
  5
  6
  8
  9
  11
  13
  15
  18
  20
  23
  26
  29
  32
  36
  39
  43
  47
  51
  55
  59
Earnings before tax, $m
  16
  22
  35
  53
  78
  110
  153
  205
  270
  348
  440
  547
  669
  807
  961
  1,130
  1,314
  1,514
  1,729
  1,958
  2,202
  2,459
  2,730
  3,015
  3,313
  3,624
  3,948
  4,286
  4,637
  5,003
  5,382
Tax expense, $m
  2
  6
  9
  14
  21
  30
  41
  55
  73
  94
  119
  148
  181
  218
  259
  305
  355
  409
  467
  529
  595
  664
  737
  814
  894
  978
  1,066
  1,157
  1,252
  1,351
  1,453
Net income, $m
  14
  16
  25
  39
  57
  81
  111
  150
  197
  254
  321
  399
  489
  589
  701
  825
  960
  1,105
  1,262
  1,430
  1,607
  1,795
  1,993
  2,201
  2,418
  2,645
  2,882
  3,129
  3,385
  3,652
  3,929

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  2
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  30
  45
  69
  104
  150
  212
  292
  391
  514
  661
  835
  1,037
  1,268
  1,528
  1,818
  2,138
  2,487
  2,865
  3,271
  3,704
  4,165
  4,651
  5,164
  5,702
  6,265
  6,853
  7,466
  8,105
  8,769
  9,460
  10,178
Adjusted assets (=assets-cash), $m
  28
  45
  69
  104
  150
  212
  292
  391
  514
  661
  835
  1,037
  1,268
  1,528
  1,818
  2,138
  2,487
  2,865
  3,271
  3,704
  4,165
  4,651
  5,164
  5,702
  6,265
  6,853
  7,466
  8,105
  8,769
  9,460
  10,178
Revenue / Adjusted assets
  0.571
  0.578
  0.580
  0.567
  0.573
  0.571
  0.568
  0.570
  0.570
  0.572
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
  0.571
Average production assets, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Working capital, $m
  26
  13
  20
  30
  43
  61
  83
  112
  147
  189
  238
  296
  362
  436
  519
  610
  710
  818
  934
  1,058
  1,189
  1,328
  1,474
  1,628
  1,789
  1,957
  2,132
  2,314
  2,504
  2,701
  2,906
Total debt, $m
  0
  3
  7
  14
  22
  33
  47
  65
  87
  113
  144
  181
  222
  269
  320
  378
  440
  508
  580
  658
  740
  828
  919
  1,016
  1,116
  1,222
  1,331
  1,446
  1,565
  1,688
  1,817
Total liabilities, $m
  4
  8
  12
  19
  27
  38
  52
  70
  92
  118
  149
  186
  227
  274
  325
  383
  445
  513
  585
  663
  745
  833
  924
  1,021
  1,121
  1,227
  1,336
  1,451
  1,570
  1,693
  1,822
Total equity, $m
  25
  37
  57
  85
  123
  174
  239
  321
  422
  543
  686
  851
  1,041
  1,255
  1,493
  1,755
  2,042
  2,352
  2,685
  3,041
  3,419
  3,819
  4,240
  4,681
  5,143
  5,626
  6,130
  6,654
  7,200
  7,767
  8,356
Total liabilities and equity, $m
  29
  45
  69
  104
  150
  212
  291
  391
  514
  661
  835
  1,037
  1,268
  1,529
  1,818
  2,138
  2,487
  2,865
  3,270
  3,704
  4,164
  4,652
  5,164
  5,702
  6,264
  6,853
  7,466
  8,105
  8,770
  9,460
  10,178
Debt-to-equity ratio
  0.000
  0.080
  0.130
  0.160
  0.180
  0.190
  0.200
  0.200
  0.210
  0.210
  0.210
  0.210
  0.210
  0.210
  0.210
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
Adjusted equity ratio
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821
  0.821

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  14
  16
  25
  39
  57
  81
  111
  150
  197
  254
  321
  399
  489
  589
  701
  825
  960
  1,105
  1,262
  1,430
  1,607
  1,795
  1,993
  2,201
  2,418
  2,645
  2,882
  3,129
  3,385
  3,652
  3,929
Depreciation, amort., depletion, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Funds from operations, $m
  15
  16
  25
  39
  57
  81
  111
  150
  197
  254
  321
  399
  489
  589
  701
  825
  960
  1,105
  1,262
  1,430
  1,607
  1,795
  1,993
  2,201
  2,418
  2,645
  2,882
  3,129
  3,385
  3,652
  3,929
Change in working capital, $m
  1
  5
  7
  10
  13
  18
  23
  28
  35
  42
  50
  58
  66
  74
  83
  91
  100
  108
  116
  124
  131
  139
  146
  154
  161
  168
  175
  182
  190
  197
  205
Cash from operations, $m
  14
  11
  18
  29
  43
  63
  89
  121
  162
  212
  272
  342
  423
  515
  618
  733
  860
  998
  1,146
  1,306
  1,476
  1,656
  1,847
  2,047
  2,258
  2,477
  2,707
  2,946
  3,195
  3,455
  3,724
Maintenance CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
New CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from investing activities, $m
  2
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Free cash flow, $m
  16
  11
  18
  29
  43
  63
  89
  121
  162
  212
  272
  342
  423
  515
  618
  733
  860
  998
  1,146
  1,306
  1,476
  1,656
  1,847
  2,047
  2,258
  2,477
  2,707
  2,946
  3,195
  3,455
  3,724
Issuance/(repayment) of debt, $m
  0
  3
  4
  6
  8
  11
  14
  18
  22
  26
  31
  36
  41
  47
  52
  57
  62
  68
  73
  78
  82
  87
  92
  96
  101
  105
  110
  114
  119
  124
  129
Issuance/(repurchase) of shares, $m
  -15
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -16
  3
  4
  6
  8
  11
  14
  18
  22
  26
  31
  36
  41
  47
  52
  57
  62
  68
  73
  78
  82
  87
  92
  96
  101
  105
  110
  114
  119
  124
  129
Total cash flow (excl. dividends), $m
  1
  14
  23
  35
  52
  74
  103
  139
  184
  238
  303
  378
  464
  561
  670
  791
  922
  1,065
  1,219
  1,383
  1,558
  1,744
  1,939
  2,144
  2,358
  2,583
  2,817
  3,061
  3,314
  3,578
  3,853
Retained Cash Flow (-), $m
  3
  -14
  -20
  -28
  -38
  -51
  -65
  -82
  -101
  -121
  -143
  -166
  -190
  -214
  -238
  -262
  -287
  -310
  -333
  -356
  -378
  -400
  -421
  -442
  -462
  -483
  -503
  -524
  -546
  -567
  -590
Prev. year cash balance distribution, $m
 
  2
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  2
  3
  7
  13
  23
  38
  57
  84
  118
  160
  212
  275
  348
  432
  528
  636
  755
  886
  1,028
  1,180
  1,344
  1,518
  1,702
  1,896
  2,100
  2,313
  2,536
  2,769
  3,011
  3,263
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  2
  3
  6
  11
  18
  27
  39
  52
  68
  84
  101
  117
  132
  145
  155
  162
  164
  163
  158
  150
  139
  126
  112
  97
  82
  67
  54
  43
  33
  25
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

China Internet Nationwide Financial Services Inc is a holding company. The Company is engaged in the business of providing financial advisory services small-to-medium sized enterprises (SMEs). The Company, through its subsidiaries offers commercial payment advisory services, international corporate financing advisory services and intermediary bank loan advisory services. Commercial payment advisory service provides commercial payment advisory services to its clients. International corporate financing advisory services help its clients obtain financing to support their overseas business development. The Company’s subsidiaries include Hongkong Internet Financial Services Limited (HKIFS), Beijing Yingxin Yijia Network Technology Co., Ltd (WFOE), Sheng Ying Xin (Beijing) Management Consulting Co., Ltd (Sheng Ying Xin or SYX), and Kashgar Sheng Yingxin Enterprise Consulting Co., Ltd. (Kashgar SYX).


Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 11

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

FINANCIAL RATIOS  of  China Internet Nationwide Financial Serv (CIFS)

Valuation Ratios
P/E Ratio 5.2
Price to Sales 4.5
Price to Book 2.9
Price to Tangible Book
Price to Cash Flow 5.2
Price to Free Cash Flow 5.2
Growth Rates
Sales Growth Rate 100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 45.9%
Ret/ On Assets - 3 Yr. Avg. 28.2%
Return On Total Capital 52.8%
Ret/ On T. Cap. - 3 Yr. Avg. 31.9%
Return On Equity 52.8%
Return On Equity - 3 Yr. Avg. 31.9%
Asset Turnover 0.5
Profitability Ratios
Gross Margin 93.8%
Gross Margin - 3 Yr. Avg. 64.6%
EBITDA Margin 100%
EBITDA Margin - 3 Yr. Avg. 62.5%
Operating Margin 87.5%
Oper. Margin - 3 Yr. Avg. 54.2%
Pre-Tax Margin 100%
Pre-Tax Margin - 3 Yr. Avg. 62.5%
Net Profit Margin 87.5%
Net Profit Margin - 3 Yr. Avg. 54.2%
Effective Tax Rate 12.5%
Eff/ Tax Rate - 3 Yr. Avg. 8.9%
Payout Ratio 0%

CIFS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CIFS stock intrinsic value calculation we used $16 million for the last fiscal year's total revenue generated by China Internet Nationwide Financial Serv. The default revenue input number comes from 2016 income statement of China Internet Nationwide Financial Serv. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our CIFS stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for CIFS is calculated based on our internal credit rating of China Internet Nationwide Financial Serv, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of China Internet Nationwide Financial Serv.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of CIFS stock the variable cost ratio is equal to 6.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $2 million in the base year in the intrinsic value calculation for CIFS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for China Internet Nationwide Financial Serv.

Corporate tax rate of 27% is the nominal tax rate for China Internet Nationwide Financial Serv. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the CIFS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for CIFS are equal to 0%.

Life of production assets of 10 years is the average useful life of capital assets used in China Internet Nationwide Financial Serv operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for CIFS is equal to 50%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $25 million for China Internet Nationwide Financial Serv - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 22.259 million for China Internet Nationwide Financial Serv is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of China Internet Nationwide Financial Serv at the current share price and the inputted number of shares is $0.8 billion.

Financial statements of CIFS
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.