investorscraft@gmail.com

Intrinsic ValueBeijing Compass Technology Development Co., Ltd. (300803.SZ)

Previous Close$124.00
Intrinsic Value
Upside potential
Previous Close
$124.00

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 Compass Technology Development Co., Ltd. operates as a specialized provider of securities analysis software and financial information solutions within China's technology sector. The company generates revenue primarily through the development, licensing, and support of proprietary software platforms used by investors, financial institutions, and securities professionals. Its core offerings include sophisticated analytical tools, real-time market data feeds, and comprehensive investment research solutions tailored to the Chinese capital markets. Operating in the highly competitive financial technology landscape, Compass leverages its long-standing industry presence since 1997 to maintain relevance among both retail and institutional clients. The company's market position is defined by its deep integration with China's unique financial ecosystem, requiring specialized regulatory compliance and domestic market expertise that creates barriers to entry for international competitors. While not the largest player in the broader fintech space, Compass has carved a sustainable niche by focusing specifically on securities analysis rather than diversifying into broader financial services, allowing for specialized product development and targeted customer acquisition strategies within its domain of expertise.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.53 billion for the fiscal year, demonstrating its operational scale within the specialized financial software market. Net income stood at CNY 104 million, resulting in a net margin of approximately 6.8%, indicating moderate profitability after accounting for development costs and operational expenses. Operating cash flow was notably strong at CNY 4.48 billion, significantly exceeding net income, which suggests high-quality earnings with minimal non-cash adjustments and efficient working capital management supporting the business model.

Earnings Power And Capital Efficiency

Compass exhibits substantial earnings power with diluted EPS of CNY 0.25 for the period. The company's capital expenditure of approximately CNY 118 million represents a modest investment relative to its operating cash flow generation, indicating a capital-light business model typical of software companies. This efficient capital allocation allows for significant free cash flow generation, which provides financial flexibility for future growth initiatives, research and development investments, or potential shareholder returns through alternative mechanisms.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 6.56 billion, providing substantial liquidity and financial stability. Total debt of CNY 708 million results in a conservative debt-to-equity profile, with significant net cash position enhancing financial resilience. This strong liquidity position supports ongoing operations and strategic investments without reliance on external financing, positioning the company to weather market volatility while pursuing growth opportunities from a position of strength.

Growth Trends And Dividend Policy

Compass currently maintains a conservative capital return policy, with no dividend distribution indicated for the fiscal period. The company appears to prioritize reinvestment of earnings into business development and technological advancement rather than direct shareholder returns. This approach is consistent with growth-oriented technology companies focusing on expanding their product offerings and market reach, though the specific growth trajectory would require additional historical context for comprehensive trend analysis beyond the current reporting period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 88.8 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in China's fintech sector. The beta of 0.976 indicates stock price volatility roughly in line with the broader market. The valuation premium suggests investor confidence in the company's positioning within the evolving financial technology landscape and its potential to capitalize on digital transformation trends in Chinese securities markets.

Strategic Advantages And Outlook

Compass benefits from its long-established presence in China's financial software market, providing institutional knowledge and regulatory expertise. The company's focus on securities-specific solutions differentiates it from broader fintech competitors. The outlook depends on continued demand for sophisticated investment tools amid market development and digital adoption. Regulatory changes and competitive pressures represent ongoing considerations, while the strong cash position provides strategic optionality for innovation or market expansion initiatives in the evolving financial technology environment.

Sources

Company filingsShenzhen Stock Exchange data

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