investorscraft@gmail.com

Intrinsic ValueNetac Technology Co., Ltd. (300042.SZ)

Previous Close$37.07
Intrinsic Value
Upside potential
Previous Close
$37.07

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

Netac Technology Co., Ltd. operates as a specialized manufacturer and distributor of flash memory products within the competitive computer hardware sector. The company's core revenue model is built on the design, production, and global sale of a diversified portfolio of data storage solutions. Its product lineup includes USB flash drives, portable hard disk drives (HDDs), solid-state disks (SSDs), memory cards, and specialized encryption products, primarily targeting both consumer and commercial markets. Founded in 1999 and headquartered in Shenzhen, a major technology hub in China, Netac leverages its established presence in the Asia-Pacific region while maintaining an international sales footprint. The company operates in a highly dynamic and price-sensitive industry characterized by rapid technological obsolescence and intense competition from larger global players. Its market positioning is that of a niche domestic player, relying on its brand recognition and manufacturing capabilities within China to compete. The strategic focus appears to be on maintaining a comprehensive product range to capture various segments of the storage market, from basic removable media to more advanced encrypted storage devices.

Revenue Profitability And Efficiency

For the fiscal year, Netac reported revenue of approximately CNY 829 million. However, the company experienced a net loss of CNY 99.2 million, resulting in a diluted earnings per share of -CNY 0.50. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 22.9 million, indicating potential pressure on working capital management and core profitability during the period.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired in the latest period, with the net loss reflecting margin compression or operational challenges. Capital expenditures of CNY 22.4 million were nearly fully covered by operating cash flow, though the negative figures complicate traditional efficiency metrics. The overall picture suggests a period of weak capital returns and strained operational performance.

Balance Sheet And Financial Health

Netac maintains a solid liquidity position with cash and equivalents of CNY 612.3 million. Total debt stands at a relatively modest CNY 83.9 million, resulting in a conservative leverage profile. The strong cash balance relative to debt provides a buffer against the recent operating losses and supports near-term financial stability despite the profitability challenges.

Growth Trends And Dividend Policy

Current financial results indicate a contractionary phase rather than growth, with the company reporting a net loss. Reflecting this challenging period, the dividend per share was zero, consistent with a policy that likely suspends distributions during periods of negative earnings. The trend suggests the company is prioritizing capital preservation over shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.35 billion, the market valuation appears to be factoring in assets and potential future recovery rather than current earnings, given the negative net income. The beta of 0.418 suggests the stock has exhibited lower volatility than the broader market, which may indicate investor perception of a stable, albeit currently unprofitable, enterprise.

Strategic Advantages And Outlook

Netac's primary strategic advantages include its long-standing presence in the flash memory market since 1999 and its base in Shenzhen's technology ecosystem. The outlook is cautious, as the company must navigate intense industry competition and technological shifts to return to profitability. Its strong balance sheet provides crucial flexibility to fund a potential turnaround or strategic pivots within the evolving data storage landscape.

Sources

Company FilingsShenzhen Stock Exchange

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