investorscraft@gmail.com

Intrinsic ValueLinkage Software Co., Ltd. (688588.SS)

Previous Close$14.46
Intrinsic Value
Upside potential
Previous Close
$14.46

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

Linkage Software Co., Ltd. is a specialized technology provider operating within China's financial software outsourcing sector, primarily serving the domestic securities industry. The company's core revenue model is built on developing and implementing sophisticated software solutions, including micro-credit financing platforms for online brokerages, real-time big data analytics systems, and integrated financial services platforms. Its service offerings extend to comprehensive software development, data mining, and the creation of mobile data terminals tailored for internet banking and trading applications. Founded in 2003 and headquartered in Suzhou, Linkage Software has established a niche market position by catering to the specific technological and regulatory needs of China's rapidly evolving financial services landscape, positioning itself as a key enabler of digital transformation for brokerage firms and financial institutions seeking advanced, compliant technology infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 1.11 billion, demonstrating its ability to secure substantial contracts within its niche. Net income reached CNY 124.3 million, translating to a healthy net profit margin. Operating cash flow was positive at CNY 201.3 million, indicating effective conversion of earnings into cash, though significant capital expenditures for growth were noted.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.32, reflecting its earnings power on a per-share basis. The positive operating cash flow, which substantially exceeded net income, underscores strong operational efficiency and quality of earnings. Capital expenditures were directed towards sustaining its technological capabilities and future growth initiatives.

Balance Sheet And Financial Health

Linkage Software maintains a solid financial position with a strong liquidity buffer of CNY 802.3 million in cash and equivalents. Total debt stands at CNY 323.5 million, resulting in a conservative leverage profile. This provides significant financial flexibility to navigate market cycles and invest in strategic opportunities without over-reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.2. This payout, combined with its growth investments, suggests a balanced capital allocation strategy that aims to reward investors while funding future expansion within the competitive financial technology outsourcing market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.02 billion, the market assigns a significant valuation multiple, reflecting expectations for future growth in the fintech sector. A beta of 1.64 indicates the stock is more volatile than the broader market, typical for technology growth companies, implying higher risk and return expectations from investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep domain expertise and established relationships within China's securities industry. Its outlook is tied to the continued digitalization of financial services and regulatory demands for sophisticated software, positioning it to potentially capitalize on these long-term sector tailwinds from its Suzhou base.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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