investorscraft@gmail.com

Intrinsic ValueBeijing Baolande Software Corporation (688058.SS)

Previous Close$31.18
Intrinsic Value
Upside potential
Previous Close
$31.18

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 Baolande Software Corporation operates as a specialized enterprise software provider focused on middleware and infrastructure solutions within China's competitive technology sector. The company generates revenue through software licensing, comprehensive technical services including maintenance support and professional consulting, and customized enterprise solutions. Its core product portfolio encompasses application servers, transaction middleware, messaging systems, and sophisticated data management platforms including DataLink for integration and visualization, alongside CloudLink for intelligent operations and container management. Baolande serves diverse vertical markets through tailored offerings such as e-government solutions, application cloud platforms, and PaaS implementations, positioning itself as an infrastructure enabler for digital transformation. The company maintains a niche but strategic position in China's domestic software market, competing against both international middleware providers and local enterprises by offering localized support and government-compliant solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 283.4 million for the period but experienced significant operational challenges with a net loss of CNY 58.7 million. This negative profitability reflects pressure on margins despite its specialized software offerings. Operating cash flow was deeply negative at CNY -96.2 million, indicating substantial cash consumption from operations that exceeded capital expenditure requirements of CNY -3.5 million.

Earnings Power And Capital Efficiency

Baolande's earnings power appears constrained with a diluted EPS of -CNY 0.79, demonstrating difficulty in translating its specialized software products into sustainable profits. The negative operating cash flow relative to revenue suggests inefficiencies in working capital management or potentially aggressive investment in growth initiatives that have yet to yield returns, impacting overall capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a relatively strong liquidity position with cash and equivalents of CNY 105.0 million against minimal total debt of CNY 4.4 million, providing some financial flexibility. This conservative debt structure offers a buffer against ongoing operational losses, though the negative cash flow trend could gradually erode this liquidity advantage if not addressed through improved operational performance.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.26 per share, which may indicate management's confidence in long-term prospects or commitment to shareholder returns. The negative growth trends in profitability and cash generation, however, raise questions about the sustainability of this dividend policy without significant operational improvement or external financing.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.18 billion, the market appears to be valuing the company based on its strategic positioning in China's enterprise software market rather than current financial performance. The negative beta of -0.016 suggests low correlation with broader market movements, possibly reflecting its niche specialization and domestic market focus.

Strategic Advantages And Outlook

Baolande's strategic advantage lies in its specialized middleware expertise and comprehensive service offerings tailored to Chinese enterprise needs, particularly in government and regulated sectors. The outlook remains challenging given current financial performance, though its technology portfolio addresses growing demand for digital infrastructure in China's evolving enterprise software landscape.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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