investorscraft@gmail.com

Intrinsic ValueBingo Software Co., Ltd. (688227.SS)

Previous Close$69.82
Intrinsic Value
Upside potential
Previous Close
$69.82

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

Bingo Software operates as a specialized cloud computing and enterprise software provider in China's competitive technology infrastructure sector. The company generates revenue through the development, licensing, and implementation of its proprietary cloud platform solutions, including BingoCloudOS infrastructure, BingoFuse application support, and BingoInsight data management systems. Its business model combines software product sales with value-added services such as consulting, customization, and system integration, particularly targeting vertical industries including government, telecommunications, public security, and financial services. Bingo occupies a niche position in China's domestic cloud market, differentiating itself through industry-specific solutions for rail transit, e-government, and automotive research sectors. The company leverages deep domain expertise to address complex enterprise digital transformation needs, though it operates in a crowded field dominated by larger players. Its market position reflects a focused approach to serving public sector and regulated industries where localized solutions and compliance requirements create barriers to entry for international competitors.

Revenue Profitability And Efficiency

Bingo Software reported revenue of CNY 520.0 million for the period but experienced significant operational challenges, with a net loss of CNY 64.1 million and negative operating cash flow of CNY 112.8 million. The company's negative EPS of CNY -0.57 reflects margin pressure and potentially elevated R&D investments in its cloud platform offerings. Capital expenditures of CNY 96.4 million indicate continued investment in product development and infrastructure despite current profitability concerns.

Earnings Power And Capital Efficiency

The company currently demonstrates weak earnings power with negative net income and operating cash flow, suggesting challenges in converting revenue into sustainable profitability. The substantial capital expenditures relative to revenue indicate aggressive investment in technology infrastructure, though the negative cash flow raises questions about near-term capital efficiency. The market capitalization of CNY 3.6 billion reflects investor expectations of future growth rather than current earnings performance.

Balance Sheet And Financial Health

Bingo maintains a reasonable liquidity position with CNY 240.3 million in cash and equivalents against total debt of CNY 201.2 million, providing some financial flexibility. The balance sheet structure shows moderate leverage, though negative cash generation requires monitoring. The company's financial health appears adequate for near-term operations but would benefit from improved cash flow generation to support ongoing investments.

Growth Trends And Dividend Policy

The company pursues growth through cloud platform development and industry-specific solutions, though current financial metrics show operational challenges. No dividend payments were made, consistent with many growth-oriented technology companies reinvesting all available capital into business expansion and product development despite current profitability constraints.

Valuation And Market Expectations

Trading at approximately 6.9 times revenue with a beta of 1.41, the market appears to price Bingo as a growth story despite current losses. The valuation suggests expectations of future market share gains and profitability improvement in China's expanding cloud computing sector, though execution risks remain elevated given current financial performance.

Strategic Advantages And Outlook

Bingo's strategic position benefits from deep vertical expertise in government and regulated industries, providing some insulation from broader competitive pressures. The outlook depends on successful monetization of its cloud platforms and achieving scale efficiencies, though current financial performance indicates significant execution challenges ahead in a competitive market landscape.

Sources

Company financial reportsStock exchange disclosuresCompany description and business overview

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