investorscraft@gmail.com

Intrinsic ValueJiangsu Hoperun Software Co., Ltd. (300339.SZ)

Previous Close$50.00
Intrinsic Value
Upside potential
Previous Close
$50.00

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

Jiangsu Hoperun Software operates as a specialized technology provider with a dual focus on financial technology and Internet of Things solutions across China and international markets. The company delivers integrated offerings spanning chips, hardware, software, and application platforms, creating comprehensive ecosystems for clients in banking, insurance, and enterprise sectors. This vertically integrated approach allows Hoperun to control solution quality from silicon to service layer, positioning it uniquely against pure software competitors. Within financial technology, the company provides critical IT infrastructure, specialized banking systems, and testing solutions that support the digital transformation of China's financial institutions. Its IoT division develops smart home, retail, and cloud computing platforms that enable digital connectivity across consumer and commercial environments. Operating from its Nanjing headquarters since 2006, Hoperun has established a regional footprint extending throughout Asia and into North America, serving clients who require localized technology solutions with global compatibility standards. The company competes in fragmented but growing markets where its ability to combine financial expertise with IoT implementation creates distinct competitive advantages for complex digitalization projects.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 3.4 billion for the period, achieving net income of CNY 161 million. This translates to a net profit margin of approximately 4.7%, indicating moderate profitability in its competitive technology sectors. Operating cash flow was positive at CNY 36 million, though significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection. Capital expenditures of CNY -108 million reflect substantial investment in property, plant, and equipment to support its hardware and platform development initiatives.

Earnings Power And Capital Efficiency

Hoperun reported diluted earnings per share of CNY 0.20, demonstrating baseline earnings generation capability. The company's capital allocation strategy appears focused on growth investments, as evidenced by negative free cash flow when considering the substantial capital expenditures relative to operating cash flow. This investment pattern is consistent with technology firms expanding their infrastructure and platform capabilities, though it pressures short-term capital returns. The balance between reinvestment and profitability will be critical for sustaining long-term shareholder value creation.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 680 million against total debt of CNY 862 million. This debt level appears manageable relative to the company's cash reserves and operating scale. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments. The moderate leverage ratio suggests a balanced approach to financing growth without excessive financial risk, positioning the company for stable development in its technology markets.

Growth Trends And Dividend Policy

Hoperun currently maintains a conservative shareholder return policy, with no dividend distribution during the period. This aligns with the company's apparent focus on reinvesting capital into business expansion and technology development. The growth strategy appears centered on organic investment in both financial technology and IoT platforms, targeting market share gains in China's digital transformation wave. The absence of dividends reflects prioritization of growth capital allocation over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 47.6 billion, the company trades at significant multiples relative to current earnings, suggesting investor expectations for substantial future growth. The beta of 0.312 indicates lower volatility compared to the broader market, potentially reflecting the company's established market position and predictable business model. Valuation metrics imply market confidence in Hoperun's ability to capitalize on digitalization trends in its core financial and IoT segments.

Strategic Advantages And Outlook

Hoperun's strategic position benefits from its integrated approach combining hardware, software, and platform capabilities across financial and IoT domains. The company's established presence in China's technology ecosystem provides advantages in understanding local regulatory requirements and customer needs. Future success will depend on effectively scaling its solutions internationally while maintaining technological competitiveness. The outlook remains tied to execution in capturing opportunities from continued digital transformation across its target industries and geographic markets.

Sources

Company filingsMarket data

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