Linklogis (SHSC:9959) Stock Valuation, Peer Comparison & Price Targets

Q: What is the Fair Price of 9959 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

9959 (HK$1.7) is trading above our estimate of [[fair value]] (HK$0.42)

Share Price vs Fair Value

What is the Fair Price of 9959 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9959 (HK$1.7) is trading above our estimate of fair value (HK$0.42)

Significantly Below Fair Value: 9959 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9959?

Key metric: As 9959 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 9959. This is calculated by dividing 9959's market cap by their current revenue.
What is 9959's PS Ratio?
PS Ratio	3.5x
Sales	CN¥889.84m
Market Cap	CN¥3.13b

9959 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 9959's PS Ratio compare to its peers?

The above table shows the PS ratio for 9959 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	2x
8083 Youzan Technology	2x	1.2%	HK$3.1b
9669 Beisen Holding	3x	15.0%	HK$2.9b
2013 Weimob	2.5x	10.4%	HK$5.0b
1675 AsiaInfo Technologies	0.7x	5.1%	HK$5.3b
9959 Linklogis	3.5x	10.2%	HK$3.4b

Price-To-Sales vs Peers: 9959 is expensive based on its Price-To-Sales Ratio (3.5x) compared to the peer average (2x).

Price to Sales Ratio vs Industry

How does 9959's PS Ratio compare vs other companies in the HK Software Industry?

3 Companies	Price / Sales	Estimated Growth	Market Cap
6638 OneConnect Financial Technology	0.3x	-6.5%	US$108.25m
1933 OneForce Holdings	0.2x	n/a	US$10.19m
8060 Global Link Communications Holdings	0.2x	n/a	US$3.52m

No more companies available in this PS range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 9959 is expensive based on its Price-To-Sales Ratio (3.5x) compared to the Hong Kong Software industry average (1.6x).

Price to Sales Ratio vs Fair Ratio

What is 9959's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9959 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	3.5x
Fair PS Ratio	1.7x

Price-To-Sales vs Fair Ratio: 9959 is expensive based on its Price-To-Sales Ratio (3.5x) compared to the estimated Fair Price-To-Sales Ratio (1.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 9959 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	HK$1.70	HK$2.19 +28.8%	8.7%	HK$2.38	HK$2.00	n/a	2
Nov ’25	HK$1.61	HK$2.19 +36.0%	8.7%	HK$2.38	HK$2.00	n/a	2
Oct ’25	HK$1.88	HK$2.19 +16.5%	8.7%	HK$2.38	HK$2.00	n/a	2
Sep ’25	HK$1.53	HK$2.19 +43.1%	8.7%	HK$2.38	HK$2.00	n/a	2
Aug ’25	HK$1.69	HK$2.26 +34.0%	11.7%	HK$2.53	HK$2.00	n/a	2
Jul ’25	HK$2.17	HK$2.33 +7.1%	14.0%	HK$2.65	HK$2.00	n/a	2
Jun ’25	HK$2.06	HK$2.33 +12.9%	14.0%	HK$2.65	HK$2.00	n/a	2
May ’25	HK$1.72	HK$2.33 +35.2%	14.0%	HK$2.65	HK$2.00	n/a	2
Apr ’25	HK$1.40	HK$2.33 +66.1%	14.0%	HK$2.65	HK$2.00	n/a	2
Mar ’25	HK$1.28	HK$2.85 +122.7%	22.8%	HK$3.50	HK$2.20	n/a	2
Feb ’25	HK$1.13	HK$2.85 +152.2%	22.8%	HK$3.50	HK$2.20	n/a	2
Jan ’25	HK$1.58	HK$2.85 +80.4%	22.8%	HK$3.50	HK$2.20	n/a	2
Dec ’24	HK$1.59	HK$3.57 +124.3%	32.1%	HK$5.00	HK$2.20	n/a	3
Nov ’24	HK$1.56	HK$3.57 +128.6%	32.1%	HK$5.00	HK$2.20	HK$1.61	3
Oct ’24	HK$1.75	HK$3.75 +114.3%	24.7%	HK$5.00	HK$2.44	HK$1.88	4
Sep ’24	HK$1.77	HK$3.75 +111.9%	24.7%	HK$5.00	HK$2.44	HK$1.53	4
Aug ’24	HK$3.06	HK$5.54 +81.2%	25.3%	HK$7.50	HK$4.06	HK$1.69	5
Jul ’24	HK$2.79	HK$5.54 +98.7%	25.3%	HK$7.50	HK$4.06	HK$2.17	5
Jun ’24	HK$3.33	HK$5.54 +66.5%	25.3%	HK$7.50	HK$4.06	HK$2.06	5
May ’24	HK$2.96	HK$5.62 +90.0%	24.6%	HK$7.50	HK$4.06	HK$1.72	5
Apr ’24	HK$3.62	HK$5.78 +59.8%	24.1%	HK$7.50	HK$4.06	HK$1.40	5
Mar ’24	HK$3.96	HK$6.64 +67.8%	24.8%	HK$9.40	HK$4.92	HK$1.28	5
Feb ’24	HK$4.90	HK$6.99 +42.6%	20.3%	HK$9.40	HK$5.20	HK$1.13	5
Jan ’24	HK$4.08	HK$6.86 +68.1%	22.7%	HK$9.40	HK$5.20	HK$1.58	4
Dec ’23	HK$3.88	HK$7.96 +105.2%	26.9%	HK$10.60	HK$5.20	HK$1.59	4
Nov ’23	HK$2.98	HK$7.96 +167.1%	26.9%	HK$10.60	HK$5.20	HK$1.56	4

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

Newborn Town

HK$4.1b

An investment holding company, engages in the social networking business worldwide.

9911

HK$3.57

7D

-5.3%

1Y

71.6%

Chinasoft International

HK$13.4b

Engages in development and provision of information technology (IT) solutions, IT outsourcing, and training services in the People’s Republic of China, the United States, Malaysia, Japan, Singapore, India, and Saudi Arabia.

354

HK$5.38

7D

-6.8%

1Y

-19.6%

Capinfo

HK$617.3m

Provides information technology (IT) services in the People’s Republic of China.

1075

HK$2.13

7D

-7.4%

1Y

-33.4%

Linklogis Valuation