investorscraft@gmail.com

Intrinsic ValueYouon Technology Co.,Ltd (603776.SS)

Previous Close$18.72
Intrinsic Value
Upside potential
Previous Close
$18.72

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

Youon Technology operates as a specialized technology provider in China's green transportation sector, leveraging Internet of Things infrastructure and data analytics platforms to deliver public bicycle sharing and micromobility solutions. The company generates revenue through user subscription fees, usage-based charges, and municipal service contracts with local governments seeking sustainable urban transit options. Operating in the competitive software application space, Youon has established a niche position by focusing on integrated mobility ecosystems rather than standalone bike-sharing, differentiating through government partnerships and IoT-enabled fleet management. Their market position reflects a transition from traditional public bicycle systems to technology-driven mobility services, though they face intense competition from larger tech platforms and ride-hailing companies expanding into micromobility. The company's survival depends on maintaining municipal contracts and demonstrating technological superiority in fleet optimization and user experience.

Revenue Profitability And Efficiency

The company reported revenue of CNY 457.8 million but experienced a net loss of CNY 68.3 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 137.2 million, the negative net income suggests high operational costs or write-downs. Capital expenditures of CNY 105.9 million reflect ongoing investments in technology infrastructure and fleet maintenance.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.29 demonstrates weak earnings power in the current period. The substantial capital expenditure relative to operating cash flow indicates aggressive investment in asset base, though the negative income raises questions about return on invested capital. The company's ability to convert technology investments into profitable operations remains unproven.

Balance Sheet And Financial Health

The balance sheet shows moderate financial health with cash reserves of CNY 523.9 million against total debt of CNY 541.3 million, indicating manageable leverage. The cash position provides some buffer for operations, though the debt level requires careful management given the current loss-making status. Liquidity appears adequate for near-term obligations.

Growth Trends And Dividend Policy

Despite operational challenges, the company maintained a dividend payment of CNY 0.25 per share, suggesting commitment to shareholder returns. The negative earnings trend contrasts with this dividend policy, raising sustainability concerns. Growth appears constrained by competitive pressures and profitability issues in the evolving mobility market.

Valuation And Market Expectations

With a market capitalization of CNY 5.38 billion, the market appears to be valuing future recovery potential rather than current fundamentals. The low beta of 0.336 suggests relative insulation from market volatility, possibly reflecting the company's niche positioning and government contract backing. Valuation multiples are challenging to interpret given negative earnings.

Strategic Advantages And Outlook

Youon's strategic advantages include established government relationships and IoT technology expertise in mobility management. The outlook depends on achieving operational scale and monetizing their technology platform more effectively. Success requires navigating intense competition while demonstrating path to profitability in China's evolving green transportation ecosystem.

Sources

Company financial reportsStock exchange disclosuresCompany description documents

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