investorscraft@gmail.com

Intrinsic ValueHNA Innovation Co., Ltd. (600555.SS)

Previous Close$0.26
Intrinsic Value
Upside potential
Previous Close
$0.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company financial statementsStock exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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