investorscraft@gmail.com

Intrinsic ValueSUNA Co.,Ltd (002417.SZ)

Previous Close$0.45
Intrinsic Value
Upside potential
Previous Close
$0.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SUNA Co., Ltd. operates as a specialized technology provider in China's competitive software and information services sector, focusing on developing and marketing proprietary software solutions alongside comprehensive IT services. The company's core revenue streams derive from software development and sales, complemented by diverse service offerings including system integration, IT consulting, e-commerce platforms, and online lending information intermediation. Its product portfolio features sophisticated data analytics tools such as big data acquisition systems, visual reporting platforms, and business intelligence solutions tailored for enterprise clients. Operating in the rapidly evolving Chinese technology landscape, SUNA positions itself as an integrated service provider bridging software innovation with practical business applications. The company faces intense competition from both domestic tech firms and international players, requiring continuous innovation to maintain relevance. Its strategic focus on big data and cloud-based solutions aligns with China's digital transformation initiatives, though market fragmentation presents ongoing challenges for establishing sustainable competitive advantages.

Revenue Profitability And Efficiency

SUNA reported revenue of CNY 67.3 million for FY2022, but experienced significant financial challenges with a substantial net loss of CNY -52.1 million. The company's operational efficiency was constrained, as evidenced by negative operating cash flow of CNY -0.98 million. Capital expenditures of CNY -2.0 million indicate limited investment in growth assets, reflecting the company's difficult financial position during this period.

Earnings Power And Capital Efficiency

The company demonstrated weak earnings power with a diluted EPS of CNY -0.19, indicating substantial per-share losses. Negative operating cash flow combined with capital expenditures suggests inefficient capital deployment. The significant net loss relative to revenue highlights fundamental challenges in converting top-line performance into bottom-line results, raising concerns about the sustainability of current business operations.

Balance Sheet And Financial Health

SUNA maintains a relatively strong liquidity position with cash and equivalents of CNY 60.9 million, substantially exceeding total debt of CNY 7.4 million. This conservative debt level provides some financial flexibility, though the company's negative profitability and cash flow generation capacity present ongoing viability concerns that may pressure its balance sheet over time.

Growth Trends And Dividend Policy

Despite paying a dividend of CNY 0.14 per share, the company's growth trajectory appears challenged given the substantial net losses. The decision to maintain dividend distributions while reporting significant operational deficits suggests potential strategic inconsistencies. The negative financial performance indicators point to underlying business model challenges rather than sustainable growth patterns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 121.6 million, the company trades at a significant premium to its revenue base, reflecting market expectations for future recovery or potential strategic developments. The beta of 0.63 indicates lower volatility than the broader market, suggesting investor perception of reduced systematic risk despite the company's operational challenges.

Strategic Advantages And Outlook

SUNA's strategic positioning in China's growing digital economy provides potential opportunities, particularly in big data and business intelligence segments. However, the company must address fundamental profitability issues to capitalize on market trends. The outlook remains uncertain pending demonstrated operational turnaround and clearer path to sustainable competitive differentiation in the crowded Chinese technology services market.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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