investorscraft@gmail.com

Intrinsic ValueHCR Co., Ltd (688500.SS)

Previous Close$61.76
Intrinsic Value
Upside potential
Previous Close
$61.76

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

HCR Co., Ltd. operates as a specialized data intelligence and artificial intelligence solutions provider in China's burgeoning technology services sector. The company generates revenue by offering data-driven insights and AI-powered tools that enable both government entities and private enterprises to optimize management efficiency, enhance operational performance, and drive revenue growth. Its core services are tailored to facilitate precise decision-making and business transformation across a diverse client base spanning multiple industries. HCR has established a significant market position by serving critical sectors including automotive, internet technology, consumer durables, healthcare, finance, and public affairs. This broad industry penetration demonstrates its adaptable solutions and deep domain expertise. The company competes in a high-growth market characterized by increasing digitalization and demand for advanced analytics, positioning itself as an essential partner for organizations seeking to leverage data for competitive advantage and operational excellence in the Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 444 million for the period, indicating active commercial operations despite challenging market conditions. However, profitability remains a concern with a net loss of CNY 53.4 million and negative operating cash flow of CNY 63.2 million. This suggests the company is investing heavily in growth initiatives while facing operational efficiency challenges that require strategic attention to achieve sustainable financial performance.

Earnings Power And Capital Efficiency

HCR demonstrated negative earnings power with diluted EPS of -CNY 0.73, reflecting current challenges in translating revenue into bottom-line results. The company's capital expenditure of CNY 10.8 million indicates ongoing investments in technology infrastructure, though the negative operating cash flow suggests these investments are not yet generating sufficient returns. The balance between growth spending and profitability optimization remains a critical focus area for management.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 287.7 million, providing a substantial buffer against current operational losses. Total debt is minimal at CNY 7.8 million, resulting in a conservative debt-to-equity structure. This financial foundation supports continued investment in growth initiatives while maintaining financial stability during the company's development phase.

Growth Trends And Dividend Policy

As a growth-focused technology company, HCR has adopted a retention strategy with no dividend payments, reinvesting all available capital into business expansion and technology development. The current financial results suggest the company is in an investment phase, prioritizing market expansion and product development over immediate shareholder returns, which is typical for emerging technology firms in the data intelligence sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.1 billion, the market appears to be valuing HCR based on future growth potential rather than current financial performance. The low beta of 0.377 suggests the stock exhibits less volatility than the broader market, possibly reflecting investor confidence in the company's long-term strategy within China's growing data intelligence market.

Strategic Advantages And Outlook

HCR's strategic advantage lies in its diversified industry presence and expertise in AI-driven data solutions within China's rapidly digitalizing economy. The company's focus on both government and enterprise clients provides multiple growth vectors. The outlook depends on successfully monetizing its technology investments and achieving scalability while navigating competitive pressures in China's crowded technology services landscape.

Sources

Company description and financial data provided

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