investorscraft@gmail.com

Intrinsic ValueInmyshow Digital Technology(Group)Co.,Ltd. (600556.SS)

Previous Close$7.61
Intrinsic Value
Upside potential
Previous Close
$7.61

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

Inmyshow Digital Technology operates as a specialized marketing technology provider in China's digital advertising sector. Its core revenue model is built on its proprietary WEIQ platform, a cloud-based ecosystem that connects brands and small-to-medium enterprises with a vast network of social media influencers, or 'red people', for targeted promotional campaigns. The company generates fees by facilitating these marketing transactions and providing value-added data and management services. Beyond its flagship platform, Inmyshow offers the SMART solution for larger enterprise clients requiring complex, integrated marketing strategies, and the Topklout platform for influencer valuation and intellectual property management. It serves a diverse client base across fast-moving consumer goods, beauty, technology, automotive, and finance industries. The company's market position is that of a niche enabler within the broader social commerce and performance marketing landscape, leveraging data analytics to optimize digital ad spend for its clients.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.07 billion for the period, demonstrating its scale in facilitating digital marketing transactions. However, net income was a modest CNY 51.5 million, indicating thin operating margins characteristic of competitive platform-based businesses. Operating cash flow of CNY 154.2 million was positive and significantly higher than net income, suggesting sound cash collection from its operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0285, reflecting the company's current modest earnings power relative to its share count. Capital expenditures were a manageable CNY -23.3 million, indicating a capital-light business model that does not require significant ongoing investment in physical assets to maintain its platform operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.55 billion. Total debt is a conservative CNY 399.7 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility and resilience against market downturns or operational challenges.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.0086 per share. This indicates a commitment to returning capital to shareholders, albeit at a modest level, while likely retaining the majority of earnings to fund future growth initiatives within the evolving digital marketing landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.83 billion, the market values the company at a significant premium to its current earnings, implying expectations for future growth and margin expansion. A beta of 0.913 suggests its stock price exhibits slightly less volatility than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established WEIQ platform and its deep integration within China's social media influencer ecosystem. Its outlook is tied to the continued growth of social commerce and digital advertising spending in China, though it must navigate intense competition and evolving platform regulations.

Sources

Company financial reportsExchange 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