investorscraft@gmail.com

Intrinsic ValueThunder Software Technology Co.,Ltd. (300496.SZ)

Previous Close$75.26
Intrinsic Value
Upside potential
Previous Close
$75.26

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

Thunder Software Technology operates as a specialized provider of intelligent operating system products and technologies, serving global markets from its Beijing headquarters. The company generates revenue through a diversified portfolio of software differentiation services, carrier certification, and comprehensive turnkey solutions supporting multiple mobile operating systems including Android, Windows, and Tizen. Its core business model centers on licensing proprietary technologies and providing development services across smartphone, IoT, and automotive verticals, positioning the firm at the intersection of software development and hardware integration. Within the competitive technology landscape, Thunder Software has established a niche in China's burgeoning smart device ecosystem through its TurboX Smart Core Platform, which offers modular solutions for IoT and smart devices. The company further extends its market reach through intelligent cockpit software solutions for automobiles, encompassing infotainment systems, digital dashboards, and ADAS technologies. This strategic focus on embedded systems and cross-platform compatibility distinguishes Thunder Software from pure-play application developers, allowing it to capture value across multiple device categories while maintaining technological relevance amid evolving industry standards.

Revenue Profitability And Efficiency

Thunder Software generated revenue of CNY 5.38 billion for the fiscal year, achieving net income of CNY 407 million. The company demonstrated solid cash generation with operating cash flow of CNY 753 million, though significant capital expenditures of CNY 1.04 billion indicate substantial ongoing investments in technological infrastructure and product development. This expenditure pattern reflects the capital-intensive nature of maintaining competitive positioning in the rapidly evolving intelligent OS landscape.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.88, translating its revenue base into measurable shareholder returns. While specific return metrics aren't fully detailed in the provided data, the substantial gap between operating cash flow and capital expenditures suggests aggressive reinvestment in growth initiatives. This strategy prioritizes long-term technological advancement over immediate capital returns, consistent with companies operating in high-growth technology segments.

Balance Sheet And Financial Health

Thunder Software maintains a robust balance sheet with cash and equivalents of CNY 3.18 billion against minimal total debt of CNY 75.7 million, indicating strong liquidity and financial flexibility. This conservative debt profile provides significant capacity for strategic investments or weathering industry downturns. The company's financial structure appears well-positioned to support both ongoing operations and future expansion initiatives without excessive leverage.

Growth Trends And Dividend Policy

The company maintains a balanced approach to capital allocation, distributing a dividend of CNY 0.183 per share while retaining substantial earnings for reinvestment. With 459 million shares outstanding, this represents a meaningful return to shareholders while preserving capital for growth opportunities in intelligent cockpit solutions and IoT platforms. The dividend policy appears sustainable given the company's strong cash position and modest debt levels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 34.5 billion, the market values Thunder Software at a significant multiple relative to its current earnings, reflecting growth expectations in its core operating system and automotive technology segments. The elevated beta of 2.19 indicates high sensitivity to market movements, typical of technology companies with substantial growth potential priced into their valuation. This suggests investor confidence in the company's ability to capitalize on smart device and automotive software trends.

Strategic Advantages And Outlook

Thunder Software's strategic position is strengthened by its diversified technology portfolio spanning mobile, IoT, and automotive segments. The company's expertise in cross-platform OS development and integration provides competitive advantages in China's evolving technology ecosystem. Near-term prospects will likely depend on execution in automotive cockpit solutions and IoT platform adoption, with the substantial cash reserve providing operational stability amid industry transitions toward more integrated intelligent systems.

Sources

Company financial reportingStock exchange disclosures

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