investorscraft@gmail.com

Intrinsic ValueHNA Technology Co.,Ltd. (600751.SS)

Previous Close$3.70
Intrinsic Value
Upside potential
Previous Close
$3.70

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

HNA Technology Co., Ltd. operates as a specialized IT distribution and supply chain services provider in China, focusing on delivering comprehensive technology solutions across multiple sectors. The company's core revenue model is built on distributing commercial AI platforms, industrial products for speech and language processing, and ecological open platforms for data-driven services like precision marketing and financial credit reporting. It serves a diverse client base in air travel, retail, finance, and logistics, offering a full suite of services from product sales and digital marketing to after-sales support, channel training, and corporate financial services including supply chain finance. This positions HNA Technology as an integrated technology enabler within China's rapidly digitizing economy, leveraging its extensive distribution network and service capabilities to capture value in the IT supply chain. The company's focus on AI-driven solutions and enterprise services allows it to address growing demand for digital transformation, though it operates in a highly competitive landscape requiring continuous innovation and strategic partnerships to maintain its market relevance.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.12 billion with net income of CNY 124.5 million, indicating a net profit margin of approximately 11.1%. However, operating cash flow was significantly negative at CNY -464 million, raising questions about cash generation efficiency relative to reported profitability, potentially due to working capital movements or investment activities.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.04, reflecting modest earnings power relative to the substantial share count. The negative operating cash flow contrasted with positive net income suggests potential challenges in converting accounting profits into cash, though the company maintains a strong cash position that may support ongoing operations and strategic investments.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 3.76 billion significantly exceeding total debt of CNY 354.9 million, indicating strong liquidity and low financial leverage. This conservative capital structure provides financial flexibility but may also suggest underutilization of potential leverage for growth opportunities.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for reinvestment into the business. The growth trajectory appears focused on expanding its IT distribution and AI platform services, though the negative operating cash flow requires monitoring to ensure sustainable expansion without compromising financial stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.1 billion and a beta of 0.302, the market appears to value the company as a relatively stable technology services provider within the Chinese market. The valuation reflects expectations for continued execution in IT distribution and potential growth in AI-enabled service platforms.

Strategic Advantages And Outlook

HNA Technology's strategic position is strengthened by its comprehensive service ecosystem spanning distribution, financial services, and technology solutions. The outlook depends on successfully monetizing its AI platforms and maintaining competitive advantages in China's evolving digital infrastructure landscape, while improving cash flow generation from operations.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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