Linkage Software Co Ltd
SSE:688588
Intrinsic Value
The intrinsic value of one Linkage Software Co Ltd stock under the Base Case scenario is 11.9 CNY. Compared to the current market price of 13.28 CNY, Linkage Software Co Ltd is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Linkage Software Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Linkage Software Co Ltd
Balance Sheet Decomposition
Linkage Software Co Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 920.5m |
Receivables | 142.1m |
Other Current Assets | 15.6m |
Non-Current Assets | 488.9m |
Long-Term Investments | 197m |
PP&E | 231.2m |
Intangibles | 50.6m |
Other Non-Current Assets | 10.1m |
Free Cash Flow Analysis
Linkage Software Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Linkage Software Co Ltd
Revenue
|
1B
CNY
|
Cost of Revenue
|
-701.8m
CNY
|
Gross Profit
|
311.2m
CNY
|
Operating Expenses
|
-161.1m
CNY
|
Operating Income
|
150.1m
CNY
|
Other Expenses
|
15.7m
CNY
|
Net Income
|
165.9m
CNY
|
Profitability Score
Profitability Due Diligence
Linkage Software Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Linkage Software Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Linkage Software Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Linkage Software Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Linkage Software Co Ltd
According to Wall Street analysts, the average 1-year price target for Linkage Software Co Ltd is 20.05 CNY with a low forecast of 19.86 CNY and a high forecast of 20.64 CNY.
Dividends
Current shareholder yield for Linkage Software Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Linkage Software Co Ltd stock under the Base Case scenario is 11.9 CNY.
Compared to the current market price of 13.28 CNY, Linkage Software Co Ltd is Overvalued by 10%.