investorscraft@gmail.com

Intrinsic ValueFanli Digital Technology Co.,Ltd (600228.SS)

Previous Close$5.75
Intrinsic Value
Upside potential
Previous Close
$5.75

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

Fanli Digital Technology operates Fanli.com, a Chinese e-commerce shopping guide platform that generates revenue through affiliate marketing commissions. The company functions as an intermediary between consumers and major e-commerce merchants, providing rebate links that direct users to partner websites. When users complete purchases through these links, merchants pay Fanli a marketing fee, which forms the core of its revenue model. Operating in China's highly competitive e-commerce ecosystem, Fanli positions itself as a value-added service provider rather than a direct retailer. The company faces intense competition from larger integrated platforms and must continuously adapt to changing consumer shopping behaviors and merchant partnership dynamics. Its market position relies on maintaining strong relationships with e-commerce partners while delivering genuine value to cost-conscious consumers seeking additional savings through rebates.

Revenue Profitability And Efficiency

The company generated CNY 243.8 million in revenue but reported a net loss of CNY 11.7 million, indicating margin pressure in its affiliate marketing operations. Negative operating cash flow of CNY 2.2 million and capital expenditures of CNY 1.7 million suggest operational challenges and limited investment capacity. The diluted EPS of -CNY 0.021 reflects the company's current unprofitability despite its revenue generation.

Earnings Power And Capital Efficiency

Fanli's negative net income and operating cash flow demonstrate weak earnings power in the current operating environment. The company's capital efficiency appears constrained, with minimal capital expenditures relative to its cash position. The business model shows sensitivity to merchant commission rates and user acquisition costs, impacting its ability to generate sustainable profits from its revenue base.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 406.6 million in cash and equivalents against minimal total debt of CNY 6.6 million. This conservative capital structure provides financial flexibility, though negative cash flow from operations raises concerns about long-term cash preservation. The substantial cash buffer relative to operations suggests a defensive financial posture.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend payments reflecting the company's loss-making status. The absence of shareholder distributions aligns with the need to preserve capital during this challenging period. Market conditions in China's competitive e-commerce sector appear to be pressuring the company's traditional rebate model.

Valuation And Market Expectations

With a market capitalization of CNY 2.16 billion, the company trades at approximately 8.9 times revenue despite its unprofitable status. The beta of 0.713 suggests lower volatility than the broader market, possibly reflecting investor perception of limited growth prospects. The valuation appears to incorporate expectations for either turnaround or strategic alternatives.

Strategic Advantages And Outlook

The company's main advantage lies in its established merchant relationships and user base, though these require revitalization. The outlook remains challenging given competitive pressures and the need to adapt its business model. Success will depend on innovating beyond traditional rebate services and finding sustainable monetization in China's evolving e-commerce landscape.

Sources

Company financial reportsStock exchange disclosuresCompany description 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