investorscraft@gmail.com

Intrinsic ValueJiangsu Hongtu High Technology Co., Ltd. (600122.SS)

Previous Close$0.38
Intrinsic Value
Upside potential
Previous Close
$0.38

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

Jiangsu Hongtu High Technology operates a diversified portfolio spanning retail, electronics manufacturing, and real estate development within China's competitive technology sector. Its core retail division focuses on computer hardware, telecommunications equipment, and smart living products, supported by value-added services like on-site maintenance and technical support. The company also engages in the research, development, and production of optical communication products, including fiber optic cables, communication equipment, and power systems, while maintaining manufacturing capabilities for consumer electronics and computers. This multifaceted approach positions it across several technology sub-sectors, though it faces intense competition from both specialized firms and larger conglomerates. Its market presence is primarily domestic, leveraging its base in Nanjing to serve the Chinese market, but its broad diversification may dilute focus in achieving leadership in any single high-growth segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.15 billion for FY 2022, but severe profitability challenges are evident with a net loss of CNY 5.44 billion and a diluted EPS of -CNY 4.69. Operating cash flow was negative at CNY -0.76 million, and capital expenditures were -CNY 2.74 million, indicating potential divestment or reduced investment in productive assets during the period.

Earnings Power And Capital Efficiency

Current earnings power is deeply negative, reflecting significant operational distress. The substantial net loss relative to revenue suggests poor capital allocation and potentially inefficient asset utilization. Negative operating cash flow further underscores challenges in generating cash from core business activities, impairing overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 410 million, but this is overshadowed by total debt of CNY 4.55 billion, indicating a highly leveraged position. The significant debt burden, combined with substantial losses, raises serious concerns about financial sustainability and liquidity risk.

Growth Trends And Dividend Policy

Despite paying a dividend of CNY 0.33 per share, the company's growth trajectory is severely challenged by massive losses. The decision to distribute dividends amidst such financial distress may indicate policy commitments but appears misaligned with the urgent need for capital preservation and operational turnaround.

Valuation And Market Expectations

With a market capitalization of approximately CNY 440 million, the market appears to be heavily discounting the company's prospects, likely pricing in the severe losses and high debt. The low beta of 0.41 suggests lower volatility relative to the market, possibly reflecting diminished growth expectations or a value trap perception.

Strategic Advantages And Outlook

The company's diversified operations across retail, manufacturing, and real estate provide some revenue streams but may lack synergistic advantages. The outlook is highly uncertain, contingent on a successful restructuring to address profitability and debt, with its future hinging on strategic refocusing and improved operational execution.

Sources

Company Annual ReportShanghai 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