investorscraft@gmail.com

Intrinsic ValueGlodon Company Limited (002410.SZ)

Previous Close$13.76
Intrinsic Value
Upside potential
Previous Close
$13.76

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

Glodon Company Limited operates as a specialized software provider focused exclusively on the construction industry within China, delivering comprehensive digital solutions that address critical project lifecycle needs. The company generates revenue through the development and licensing of proprietary application software, supplemented by ongoing support services, training, and implementation consulting. Its core product portfolio encompasses sophisticated tools for cost management, Building Information Modeling (BIM) for construction processes, and digital infrastructure management, positioning it as an integral technology partner for contractors, developers, and project owners. Within the highly competitive Chinese technology sector, Glodon has established a dominant niche by deeply understanding the unique workflows and regulatory requirements of the domestic construction market. This sector-specific focus differentiates it from general-purpose enterprise software vendors and has cemented its reputation as a market leader in construction digitization. The company's strategic positioning leverages China's sustained investment in infrastructure and urbanization, making it a key enabler of industry efficiency and modernization.

Revenue Profitability And Efficiency

For the fiscal year, Glodon reported robust revenue of approximately CNY 6.24 billion, demonstrating its significant scale within its niche market. The company achieved a net income of CNY 250 million, indicating a net profit margin that reflects the competitive nature of the software industry and ongoing investments. Strong operating cash flow generation of CNY 1.19 billion significantly outstripped net income, highlighting high-quality earnings and efficient working capital management, which is a positive indicator of core business health.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.15, translating the overall profitability to a per-share basis. Capital expenditures of CNY -437 million were substantial, indicating significant ongoing investment in product development, technology infrastructure, and potentially cloud-based service platforms. The disparity between strong operating cash flow and lower net income suggests heavy reinvestment into the business through expenses like R&D and sales expansion, which is typical for growth-oriented technology firms.

Balance Sheet And Financial Health

Glodon maintains an exceptionally strong balance sheet, characterized by a substantial cash and equivalents position of CNY 3.91 billion. This provides a significant buffer for operational needs and strategic initiatives. Total debt is minimal at approximately CNY 35 million, resulting in a negligible debt-to-equity ratio and positioning the company with a very low financial risk profile. This conservative financial structure offers considerable flexibility for weathering economic cycles and pursuing growth opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.15, which aligns exactly with its diluted EPS, indicating a full payout of earnings for the period. This policy suggests a shareholder-friendly approach, though it may also imply limited internal reinvestment from current-year profits. Future growth will likely be funded from its large existing cash reserves rather than retained earnings, balancing investor returns with strategic expansion needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.4 billion, the market valuation reflects investor expectations for Glodon's continued leadership in the digital construction space. A beta of 1.03 indicates that the stock's volatility is very closely aligned with the broader market, suggesting that investors view its risk profile as similar to the overall market. The valuation incorporates expectations for the company to capitalize on the long-term trend of construction industry digitization in China.

Strategic Advantages And Outlook

Glodon's primary strategic advantage lies in its deep, sector-specific expertise and established market leadership in construction software within China. The outlook is tied to the continued modernization and digital transformation of the country's vast construction industry. Key challenges include competition and the pace of technology adoption by customers. The company's strong cash position provides a solid foundation to invest in innovation and navigate market dynamics, supporting its long-term growth trajectory.

Sources

Company FilingsShenzhen Stock Exchange

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