investorscraft@gmail.com

Intrinsic ValueNavInfo Co., Ltd. (002405.SZ)

Previous Close$10.57
Intrinsic Value
Upside potential
Previous Close
$10.57

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

NavInfo Co., Ltd. operates as a comprehensive location intelligence and automotive technology provider, generating revenue through the development and licensing of high-precision digital maps, navigation software, and specialized automotive chipsets. The company serves a diverse client base including automotive OEMs, system vendors, and government agencies with tailored solutions for connected and autonomous vehicles. Within China's competitive technology landscape, NavInfo has established itself as a critical infrastructure provider for the domestic automotive industry's digital transformation. The company's strategic focus on autonomous driving solutions and location big data analytics positions it at the intersection of software, hardware, and data services. This integrated approach allows NavInfo to capture value across multiple segments of the smart mobility ecosystem while maintaining relevance as vehicles become increasingly software-defined. The company's long-standing relationships with major Chinese automakers provide a stable foundation, though it faces intensifying competition from both domestic tech giants and global mapping specialists seeking dominance in the evolving connected vehicle market.

Revenue Profitability And Efficiency

NavInfo reported revenue of CNY 3.52 billion for the period, though the company experienced significant profitability challenges with a net loss of CNY 1.09 billion. The negative diluted EPS of -0.47 reflects substantial operational headwinds. Operating cash flow was minimal at CNY 0.67 million, while capital expenditures of CNY -390 million indicate continued investment in technology infrastructure despite current financial pressures.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by the substantial net loss, indicating challenges in converting revenue into sustainable profitability. The minimal operating cash flow relative to revenue suggests inefficiencies in working capital management or timing issues in cash collection. Capital allocation appears focused on long-term technological capabilities rather than immediate returns, as evidenced by significant capital expenditures exceeding operating cash generation.

Balance Sheet And Financial Health

NavInfo maintains a robust liquidity position with cash and equivalents of CNY 2.58 billion, providing a substantial buffer against current operational losses. Total debt of CNY 688 million appears manageable relative to the company's cash reserves, suggesting a conservative leverage profile. The balance sheet strength supports continued investment through the current challenging period while maintaining financial stability.

Growth Trends And Dividend Policy

The company's growth trajectory is currently challenged by the significant net loss position. No dividend distribution occurred during the period, consistent with the company's focus on preserving capital for technology development and navigating the competitive automotive technology landscape. Investment priorities appear centered on autonomous driving and connected vehicle technologies rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.9 billion, the market appears to be valuing NavInfo based on its strategic positioning in autonomous driving and location services rather than current profitability. The beta of 0.422 suggests lower volatility compared to the broader market, potentially reflecting investor perception of the company's established market position and long-term growth prospects in China's automotive technology sector.

Strategic Advantages And Outlook

NavInfo's primary advantages include its comprehensive mapping database, established automotive industry relationships, and integrated approach to connected vehicle solutions. The outlook depends on the company's ability to monetize its investments in autonomous driving technology and navigate intense competition. Success will require demonstrating a clear path to profitability while maintaining technological relevance in China's rapidly evolving smart mobility ecosystem.

Sources

Company Financial ReportsShenzhen 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