investorscraft@gmail.com

Intrinsic ValueMerit Interactive Co.,Ltd. (300766.SZ)

Previous Close$42.27
Intrinsic Value
Upside potential
Previous Close
$42.27

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

Merit Interactive Co., Ltd. operates as a specialized data intelligent service provider within China's competitive telecommunications and digital marketing landscape. The company generates revenue primarily through two core service offerings: push messaging solutions and performance advertising services powered by sophisticated big data analytics. Its technological infrastructure enables mobile applications to leverage user portrait data and real-time scene recognition capabilities, allowing clients to deliver personalized content, targeted notifications, and application update recommendations. This positions Merit Interactive at the intersection of data analytics, mobile marketing, and user engagement optimization, serving various industries that require precise customer targeting and communication efficiency. The company's market position relies on its ability to process and apply large datasets to enhance user acquisition and retention strategies for mobile app developers and advertisers. Operating from its Hangzhou headquarters, Merit Interactive competes in the rapidly evolving Chinese digital services sector, where data-driven personalization and advertising performance are critical differentiators for market success.

Revenue Profitability And Efficiency

Merit Interactive reported revenue of CNY 470.4 million for the fiscal year, demonstrating its ability to generate substantial business volume despite challenging market conditions. However, the company recorded a net loss of CNY 64.8 million, indicating significant profitability pressures. Operating cash flow remained positive at CNY 18.9 million, suggesting some operational efficiency in converting revenue to cash, though substantial capital expenditures of CNY 126.7 million reflect ongoing investments in technological infrastructure and data capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.17 reflects the current challenges in translating revenue into bottom-line performance. While the positive operating cash flow indicates some fundamental earnings capacity from core operations, the significant capital investment program suggests a focus on long-term capability building rather than immediate profitability. The substantial gap between operating cash flow and capital expenditures highlights the capital-intensive nature of maintaining competitive data analytics infrastructure.

Balance Sheet And Financial Health

Merit Interactive maintains a strong liquidity position with cash and equivalents of CNY 397.4 million, providing substantial financial flexibility. The company's minimal total debt of CNY 1.6 million results in an exceptionally low debt-to-equity ratio, indicating a conservative financial structure. This robust balance sheet position supports the company's ability to weather current profitability challenges while continuing strategic investments in its data intelligence platform.

Growth Trends And Dividend Policy

The company's current financial performance reflects a growth-oriented strategy focused on infrastructure investment rather than immediate shareholder returns, as evidenced by the absence of dividend payments. The significant capital expenditures suggest an emphasis on expanding technological capabilities and market position. This approach indicates management's prioritization of long-term market expansion and service enhancement over short-term profitability metrics or income distribution to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.7 billion, the market appears to be valuing Merit Interactive based on future growth potential rather than current financial performance. The low beta of 0.368 suggests the stock exhibits lower volatility compared to the broader market, potentially reflecting investor perception of the company's strategic positioning in the data services sector. This valuation implies market expectations for successful monetization of the company's substantial technological investments.

Strategic Advantages And Outlook

Merit Interactive's strategic advantage lies in its specialized focus on data intelligence services within China's growing digital ecosystem. The company's extensive capital investments position it to leverage increasing demand for targeted mobile marketing and user engagement solutions. The outlook depends on successful execution of its technology roadmap and effective monetization of its data analytics capabilities, particularly as Chinese businesses increasingly prioritize data-driven customer engagement strategies in a competitive digital 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