investorscraft@gmail.com

Intrinsic ValueAurora Mobile Limited (JG)

Previous Close$7.27
Intrinsic Value
Upside potential
Previous Close
$7.27

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

Aurora Mobile Limited operates in the mobile internet services sector, specializing in data analytics and developer services. The company generates revenue primarily through its subscription-based SaaS offerings, including push notifications, analytics, and monetization tools for app developers. Aurora Mobile serves a diverse clientele across industries such as e-commerce, gaming, and finance, leveraging its proprietary AI-driven data platform to enhance user engagement and operational efficiency. The company competes in a highly fragmented market, where differentiation is driven by technological innovation and scalability. Its focus on China’s rapidly growing mobile ecosystem positions it to capitalize on increasing demand for data-driven insights, though it faces stiff competition from larger global and domestic players. Aurora Mobile’s market position hinges on its ability to maintain technological agility and expand its enterprise customer base while navigating regulatory and competitive pressures.

Revenue Profitability And Efficiency

Aurora Mobile reported revenue of $316.2 million for FY 2024, reflecting its core SaaS-driven business model. The company posted a net loss of $7.0 million, with diluted EPS of -$1.19, indicating ongoing profitability challenges. Operating cash flow was positive at $8.5 million, suggesting operational efficiency, though capital expenditures of $4.5 million highlight continued investment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores persistent earnings pressure, likely due to competitive and operational costs. However, its ability to generate positive operating cash flow signals underlying cash-generating potential. Capital efficiency remains a focus, with investments aimed at scaling its data platform and expanding service offerings to drive future profitability.

Balance Sheet And Financial Health

Aurora Mobile maintains a solid liquidity position, with cash and equivalents of $119.2 million against total debt of $20.8 million, indicating a strong balance sheet. The low debt level provides financial flexibility, though the lack of profitability raises questions about long-term sustainability without improved earnings.

Growth Trends And Dividend Policy

Growth is tied to adoption of its SaaS solutions in China’s mobile ecosystem, though the net loss suggests challenges in scaling profitably. The company does not pay dividends, reinvesting cash flow into operations and technology to fuel future expansion.

Valuation And Market Expectations

The market likely values Aurora Mobile based on its growth potential in China’s mobile data sector, though profitability concerns may weigh on multiples. Investors will monitor execution on monetization and cost management to justify current valuations.

Strategic Advantages And Outlook

Aurora Mobile’s strengths lie in its AI-driven data platform and entrenched position in China’s app economy. The outlook depends on its ability to convert technological assets into sustainable profitability amid competition. Regulatory risks and macroeconomic conditions in China remain key variables.

Sources

Company filings, FY 2024 financial statements

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