investorscraft@gmail.com

Intrinsic ValueBeijing LongRuan Technologies Inc. (688078.SS)

Previous Close$28.82
Intrinsic Value
Upside potential
Previous Close
$28.82

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 LongRuan Technologies Inc. is a specialized software developer operating within China's technology sector, focusing on sophisticated geographic information systems (GIS) and security platforms. The company's core revenue model is built on the research, development, and sale of proprietary software application systems, supplemented by income from customized software solutions and ongoing technical services. Its product portfolio is highly targeted, featuring specialized offerings like its one-picture geographic information system, intelligent mining industry systems, smart security emergency rescue platforms, and virtual simulation systems, which cater to specific industrial and governmental needs. This positions LongRuan in a niche B2B and B2G software market, serving clients who require advanced spatial data visualization, security management, and industrial automation tools. The company's market position is that of a specialized domestic provider, leveraging its deep technical expertise in GIS to address complex operational challenges in sectors like mining, public safety, and urban planning within the Chinese market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 328.6 million. It achieved a net income of CNY 33.0 million, demonstrating profitability. Operating cash flow was positive at CNY 21.9 million, though capital expenditures of CNY -7.3 million indicate moderate ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.45, reflecting its earnings power on a per-share basis. The generation of positive operating cash flow that exceeds net income suggests reasonable quality of earnings and operational efficiency in converting profits into cash.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of CNY 83.2 million significantly outweighing a modest total debt of CNY 5.4 million. This low leverage indicates a robust financial health and considerable financial flexibility for a company of its size.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.136 per share. This action signals a commitment to returning capital to shareholders and suggests a degree of maturity and stable cash generation, though specific historical growth trends are not provided in the data for context.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.27 billion, the market assigns a significant multiple to the company's current earnings and revenue. A beta of 1.43 indicates the stock has historically been more volatile than the broader market, implying higher perceived risk and potential return expectations from investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep specialization in GIS and security software within the Chinese market. Its outlook is tied to domestic demand for digitalization in industrial and public safety sectors, though it operates in a competitive technology landscape requiring continuous innovation to maintain its niche position.

Sources

Company DescriptionProvided Financial 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