investorscraft@gmail.com

Intrinsic ValueBeijing SuperMap Software Co., Ltd. (300036.SZ)

Previous Close$19.28
Intrinsic Value
Upside potential
Previous Close
$19.28

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 SuperMap Software Co., Ltd. operates as a prominent developer and provider of geographic information system (GIS) software products and solutions, serving both domestic Chinese and international markets. The company's comprehensive product portfolio spans multiple platforms, including Desktop GIS for traditional computer applications, Component GIS for integrated software development, Service GIS for internet-based functionality, Cloud GIS for scalable cloud computing environments, and Mobile GIS for location-based services on mobile networks. This diversified approach allows SuperMap to address various customer needs across different technological infrastructures. Within China's competitive technology hardware and equipment sector, SuperMap has established itself as a key player in the specialized GIS software niche, leveraging strategic partnerships with global technology leaders such as Microsoft, Oracle, Red Hat, HP, EPSON, and Trimble to enhance its technological capabilities and market reach. The company's market position is further strengthened by its extensive solution offerings, which include specialized systems for land information management, public services, social economic statistics, real estate information, facility management, digital urban management, municipal GIS, and integrated emergency response management. These tailored solutions demonstrate SuperMap's deep domain expertise and its ability to serve critical infrastructure and government sectors, positioning the company as an important provider of spatial data management and analysis tools essential for modern urban planning, resource management, and emergency response systems.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, SuperMap reported revenue of approximately 1.50 billion CNY but experienced a net loss of 171 million CNY, resulting in negative diluted earnings per share of -0.35 CNY. The company's operational efficiency faced challenges as evidenced by negative operating cash flow of 269 million CNY, significantly exceeding capital expenditures of 11 million CNY. This financial performance indicates pressure on both profitability and cash generation capabilities during the period.

Earnings Power And Capital Efficiency

The company's earnings power was constrained during the period, with the net loss reflecting potential challenges in maintaining profitability amid competitive market conditions. Capital efficiency metrics suggest the company was investing moderately in maintaining its technological infrastructure, though the negative operating cash flow indicates that operational activities consumed significant resources without generating positive cash returns. The relationship between capital investments and revenue generation warrants monitoring for improvement trends.

Balance Sheet And Financial Health

SuperMap maintains a relatively strong liquidity position with cash and equivalents of 853 million CNY, substantially exceeding its modest total debt of approximately 18 million CNY. This conservative debt level provides financial flexibility, though the negative cash flow from operations raises questions about the sustainability of the current cash position if operational challenges persist. The balance sheet structure appears fundamentally sound with low leverage, providing a buffer against short-term operational headwinds.

Growth Trends And Dividend Policy

Despite reporting a net loss for the period, the company maintained a dividend payment of 0.10 CNY per share, indicating a commitment to shareholder returns. The revenue base of 1.50 billion CNY suggests the company maintains significant scale in its market operations. Future growth trends will depend on the company's ability to return to profitability while continuing to develop its GIS software solutions in an increasingly competitive technological landscape.

Valuation And Market Expectations

With a market capitalization of approximately 7.93 billion CNY and a beta of 1.22, SuperMap's valuation reflects moderate market volatility expectations relative to the broader market. The negative earnings and cash flow metrics present valuation challenges, suggesting that current market pricing may incorporate expectations for future operational improvements or strategic developments. Investors appear to be pricing the company based on its market position and long-term potential rather than current profitability metrics.

Strategic Advantages And Outlook

SuperMap's strategic advantages include its established presence in China's GIS software market, diversified product portfolio across multiple platforms, and valuable technology partnerships with global industry leaders. The company's focus on specialized solutions for government and infrastructure sectors provides a stable customer base, though the current financial performance indicates execution challenges. The outlook will depend on the company's ability to leverage its technological expertise to improve operational efficiency and return to sustainable profitability in the competitive GIS software landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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