investorscraft@gmail.com

Intrinsic ValueZhejiang Furun Digital Technology Co., Ltd. (600070.SS)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhejiang Furun Digital Technology operates as a diversified Chinese enterprise with roots in textile manufacturing, primarily producing silk, wool, decorative fabrics, and knitted garments. The company has expanded beyond its traditional textile base into digital technology development, internet applications, and big data utilization, reflecting its strategic pivot toward technology-driven operations. This transformation is complemented by investments across multiple sectors including financial services, construction materials, film production, waste textile utilization, real estate, aged care services, and ecological agriculture, creating a complex conglomerate structure. The company's market position reflects this diversification strategy, operating at the intersection of traditional manufacturing and emerging digital technologies within China's evolving industrial landscape. Despite its digital rebranding, the company maintains significant exposure to cyclical consumer markets through its textile operations while pursuing growth through strategic investments across unrelated business segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 93.2 million for FY 2023, significantly overshadowed by a substantial net loss of CNY -567.7 million. This severe profitability challenge is reflected in negative diluted EPS of -1.12 CNY, indicating fundamental operational difficulties. Negative operating cash flow of CNY -160.0 million further underscores efficiency concerns across the business segments.

Earnings Power And Capital Efficiency

Current earnings power appears severely compromised with massive losses exceeding revenue by nearly six times. The negative operating cash flow of CNY -160.0 million, combined with minimal capital expenditures of CNY -2.2 million, suggests constrained investment capacity and questionable capital allocation efficiency across the diversified business portfolio.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of CNY 23.7 million against substantial total debt of CNY 101.2 million, creating a concerning liquidity position. This debt burden, combined with persistent operating losses and negative cash flow, indicates significant financial stress and potential solvency challenges requiring urgent attention.

Growth Trends And Dividend Policy

No dividend distributions were made in FY 2023, consistent with the company's loss-making position and cash constraints. Growth trends appear challenged given the substantial financial losses and negative cash generation, with the diversified investment strategy yet to demonstrate positive returns or sustainable expansion prospects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 213 million, the market appears to be pricing the company at a significant premium to its revenue base despite substantial losses. The low beta of 0.511 suggests relatively muted volatility expectations compared to the broader market, possibly reflecting limited trading interest or perceived stability despite financial challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified investment approach across multiple sectors, though this has yet to translate into financial success. The outlook remains challenging given the substantial losses, debt burden, and negative cash flow, requiring significant operational turnaround or strategic restructuring to achieve sustainable operations and value creation.

Sources

Company financial reportsStock exchange disclosuresPublic financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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