Data is not available at this time.
HNA Innovation operates as a diversified leisure and tourism company in China, focusing on tourism catering services, scenic area development and operation, and real estate activities. The company leverages China's growing domestic tourism market by providing integrated travel experiences that combine hospitality, entertainment, and property development. Its core revenue model encompasses service fees from tourism operations, catering sales, and real estate development profits, positioning it within the competitive consumer cyclical sector. HNA Innovation maintains a regional presence primarily in Hainan province, a key tourist destination, though it faces significant challenges from both specialized tourism operators and larger integrated conglomerates. The company's market position reflects the broader struggles of the HNA Group ecosystem, requiring strategic repositioning to capitalize on China's post-pandemic tourism recovery and domestic travel trends.
The company reported revenue of CNY 116.8 million for FY 2021, but suffered substantial losses with net income of negative CNY 235.9 million. This significant profitability challenge reflects operational inefficiencies and potential asset impairments within its tourism and real estate segments. Despite generating positive operating cash flow of CNY 29.1 million, the company's core operations remain under pressure from market conditions and structural challenges.
HNA Innovation demonstrated severely impaired earnings power with diluted EPS of -CNY 0.18, indicating substantial value destruction for shareholders. The absence of reported capital expenditures suggests limited investment in growth assets, potentially reflecting liquidity constraints or strategic reassessment. The company's ability to generate sustainable returns remains questionable given the substantial operating losses and challenging market environment.
The balance sheet shows constrained liquidity with cash equivalents of CNY 6.4 million against total debt of CNY 173.4 million, indicating significant leverage concerns. This debt burden, combined with ongoing operational losses, creates substantial financial stress. The company's financial health appears precarious, requiring urgent attention to debt management and operational restructuring to ensure going concern viability.
Despite paying a dividend of CNY 0.082 per share, the company's growth trajectory appears negative given the substantial losses and challenging sector dynamics. The dividend distribution amid significant losses may reflect strategic considerations rather than sustainable distribution capacity. Future growth prospects depend heavily on tourism market recovery and successful execution of operational turnaround strategies.
With a reported market capitalization of zero and beta of 0.38, the market appears to price significant distress or potential restructuring scenarios. The low beta suggests reduced sensitivity to market movements, possibly reflecting special situation investor interest. Valuation metrics remain challenging to interpret given the company's financial distress and potential corporate actions.
The company's strategic position in Hainan's tourism market provides some regional advantages, though these are offset by financial constraints and competitive pressures. The outlook remains challenging, requiring successful navigation of debt restructuring, operational improvements, and capital allocation decisions. Recovery depends on China's tourism sector rebound and effective execution of corporate revitalization strategies.
Company financial statementsStock exchange disclosures
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |