investorscraft@gmail.com

Intrinsic ValueBrilliance Technology Co., Ltd. (300542.SZ)

Previous Close$18.24
Intrinsic Value
Upside potential
Previous Close
$18.24

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

Brilliance Technology Co., Ltd. operates as a specialized software and IT services provider focused primarily on China's financial sector. The company generates revenue through developing custom software solutions, implementing system integration projects, and delivering ongoing technical support services. Its core offerings include comprehensive banking technology platforms spanning international business operations, corporate and retail settlement systems, and sophisticated intermediary business platforms. The company also provides channel integration solutions such as television banking systems, online banking platforms, and call center applications that enable financial institutions to maintain robust digital customer interfaces. Within the competitive Chinese fintech landscape, Brilliance Technology has established a niche position by serving the technological modernization needs of banks and financial enterprises. The company leverages its long-standing industry presence, having been founded in 1998, to maintain client relationships and deliver tailored IT infrastructure solutions including cybersecurity systems, enterprise networks, and data center implementations. This focused approach positions the company as a specialized partner for financial institutions navigating digital transformation.

Revenue Profitability And Efficiency

For the fiscal year, Brilliance Technology reported revenue of approximately CNY 1.35 billion but experienced a net loss of CNY 81.5 million, resulting in negative diluted EPS of CNY -0.27. The company maintained positive operating cash flow of CNY 104.9 million, which significantly exceeded its modest capital expenditures of CNY 2.1 million. This indicates that while profitability was challenged, the core operations continued to generate cash, suggesting potential operational resilience despite the reported net loss position during this period.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the negative net income and EPS figures. However, the substantial positive operating cash flow relative to capital expenditures suggests efficient working capital management and the ability to convert a portion of revenue into cash. The minimal capital expenditure requirements indicate a capital-light business model typical of software services, though the negative profitability raises questions about the sustainability of current operations without improvement.

Balance Sheet And Financial Health

Brilliance Technology maintains a reasonably strong liquidity position with cash and equivalents of CNY 512.9 million against total debt of CNY 222.7 million, providing a comfortable cash-to-debt coverage ratio. The balance sheet structure suggests moderate financial leverage, with sufficient liquid assets to meet short-term obligations. The company's financial health appears stable from a liquidity perspective, though the recent net loss warrants monitoring for potential impacts on long-term solvency metrics.

Growth Trends And Dividend Policy

Despite the challenging profitability metrics, the company maintained a nominal dividend payment of CNY 0.01 per share, indicating a commitment to shareholder returns even during periods of operational difficulty. The revenue base of over CNY 1.3 billion demonstrates the company's established market presence, though the negative income trend suggests growth challenges. The dividend policy appears conservative, balancing return expectations with the need to preserve capital during a transitional phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.45 billion, the company trades at a significant premium to its revenue, reflecting market expectations for future recovery and growth potential. The low beta of 0.185 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of defensive characteristics or limited correlation with market cycles. The valuation multiples likely incorporate expectations for improved profitability following the current challenging period.

Strategic Advantages And Outlook

Brilliance Technology's strategic advantages include its long-term presence in China's financial technology sector and specialized expertise in banking software solutions. The company's focus on mission-critical systems for financial institutions provides some revenue stability, though competitive pressures and technological evolution present ongoing challenges. The outlook will depend on the company's ability to restore profitability while navigating the rapidly evolving fintech landscape and maintaining relevance with its banking clients amid digital transformation trends.

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