investorscraft@gmail.com

Intrinsic ValueShanghai Stonehill Technology Co., Ltd. (002195.SZ)

Previous Close$9.82
Intrinsic Value
Upside potential
Previous Close
$9.82

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

Shanghai 2345 Network Holding Group operates as a diversified internet service provider in China, generating revenue primarily through advertising, user traffic monetization, and software services. The company maintains a portfolio of essential digital tools including 2345 Website Navigation, browser applications, security software, mobile assistants, and utility programs like HaoZip compression software and 2345 Picture King. Operating within China's competitive technology sector, the firm leverages its accumulated user base of approximately 260 million PC and mobile users to create an integrated ecosystem that captures multiple touchpoints in the digital user journey. This strategic positioning allows the company to benefit from network effects while facing intense competition from larger tech conglomerates. The business model focuses on providing free-to-use applications that drive traffic to monetizable platforms, creating a sustainable cycle of user acquisition and revenue generation through various internet service channels.

Revenue Profitability And Efficiency

The company reported revenue of CNY 661.6 million with net income of CNY 32.5 million, translating to a net margin of approximately 4.9%. Despite generating positive earnings, operating cash flow was negative at CNY -199.9 million, indicating potential challenges in converting profits to cash. Capital expenditures of CNY -70.3 million suggest ongoing investments in technological infrastructure and product development to maintain competitiveness in the dynamic internet services market.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0057, reflecting modest earnings power relative to the substantial share count. The negative operating cash flow relative to positive net income warrants monitoring, as it may indicate working capital pressures or timing differences in revenue recognition. The company's ability to monetize its extensive user base of 260 million cumulative users remains central to improving capital efficiency metrics going forward.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with cash and equivalents of CNY 1.63 billion against minimal total debt of CNY 23.2 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility to weather market volatility and pursue strategic initiatives. The strong liquidity position relative to the company's market capitalization indicates a financially conservative approach to capital management.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.01 per share, demonstrating a commitment to shareholder returns despite modest earnings. The relationship between the dividend payout and current earnings levels suggests a stable dividend policy that may be supported by the strong cash position. Future growth will likely depend on the company's ability to effectively monetize its substantial user base amid evolving internet service trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 49.7 billion, the company trades at significant multiples relative to current earnings and revenue, suggesting market expectations for future growth and monetization potential. The beta of 0.759 indicates lower volatility than the broader market, potentially reflecting investor perception of the company's stable cash position and established user base despite operating in the competitive technology sector.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its extensive accumulated user base of 260 million users across PC and mobile platforms, creating significant potential for monetization. The diversified product portfolio covering navigation, browsers, security, and utility software provides multiple revenue streams and user engagement points. The outlook depends on the company's ability to enhance monetization strategies while navigating competitive pressures from larger technology players in China's internet services landscape.

Sources

Company DescriptionFinancial Metrics Database

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