investorscraft@gmail.com

Intrinsic ValueLinklogis Inc. (9959.HK)

Previous CloseHK$2.23
Intrinsic Value
Upside potential
Previous Close
HK$2.23

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

Linklogis Inc. is a leading technology enabler for supply chain finance, operating exclusively within Mainland China's dynamic financial ecosystem. The company's core revenue model is built on providing cloud-based, Software-as-a-Service (SaaS) solutions that digitize and automate traditionally manual processes for both corporate enterprises and financial institutions. Its flagship offerings include Anchor Cloud, which helps large corporations optimize their supply chain payments, and FI Cloud, which enables banks to streamline their financing services. The firm operates in the high-growth fintech sector, specifically targeting the massive inefficiencies in China's supply chain finance market. Its strategic positioning is as a neutral technology platform, connecting anchor companies with their small-to-medium enterprise (SME) suppliers and financial partners. This creates a multi-sided network effect, strengthening its market position as a critical infrastructure provider in the digitalization of trade and working capital solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.03 billion for the period, demonstrating its ability to generate significant top-line income from its technology solutions. However, profitability was challenged, with a net loss of HKD 835 million, indicating substantial investments and potential cost pressures. Strong operating cash flow of HKD 711 million significantly outperformed net income, highlighting efficient cash conversion from its core operations despite the reported loss.

Earnings Power And Capital Efficiency

Linklogis exhibits a clear disconnect between its earnings power and cash generation. The substantial negative net income and diluted EPS of -HKD 0.41 reflect current earnings challenges. Conversely, the robust positive operating cash flow suggests the underlying business model is effective at generating cash, which is a critical metric for a growth-stage technology company. Capital expenditures were reported as zero, indicating an asset-light, highly scalable operating model.

Balance Sheet And Financial Health

The balance sheet is characterized by exceptional liquidity, with a massive cash and equivalents position of HKD 4.9 billion. This provides a formidable war chest for future investments or to weather any operational headwinds. Total debt is minimal at HKD 116 million, resulting in a very strong net cash position and indicating a low-risk financial structure with significant financial flexibility.

Growth Trends And Dividend Policy

Despite the net loss, the company's revenue base and strong cash flow indicate underlying operational growth. The declaration of a HKD 0.03 per share dividend is a notable signal of management's confidence in its cash-generating ability and commitment to shareholder returns, which is somewhat atypical for a growth-oriented tech firm reporting a net loss.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.45 billion, the market is valuing the company at roughly 6.3 times its annual revenue. A beta of 1.48 indicates the stock is perceived to be 48% more volatile than the broader market, reflecting the high-growth, high-risk profile typical of technology companies in the evolving supply chain finance sector.

Strategic Advantages And Outlook

The company's key strategic advantages include its first-mover status in China's supply chain finance digitization, a asset-light SaaS model, and a strong balance sheet to fund expansion. The outlook hinges on its ability to monetize its extensive network, achieve profitability, and capitalize on the secular trend of digital transformation in Chinese trade and finance, though competitive and regulatory pressures remain key monitorables.

Sources

Company DescriptionHong Kong 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