investorscraft@gmail.com

Intrinsic ValueRenrui Human Resources Technology Holdings Limited (6919.HK)

Previous CloseHK$4.64
Intrinsic Value
Upside potential
Previous Close
HK$4.64

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

Renrui Human Resources Technology Holdings Limited operates as a specialized staffing and employment services provider in China's competitive human resources sector. The company generates revenue through three primary segments: Comprehensive Flexible Staffing, Professional Recruitment, and Other Human Resources Solutions. Its service portfolio includes general outsourcing, digital technology and cloud services, digital operation and customer services, business process outsourcing, corporate training, and labor dispatch services, catering to diverse corporate clientele across various industries. Operating since 2010 and headquartered in Chengdu, Renrui positions itself as a technology-enabled HR solutions provider in China's rapidly evolving labor market. The company leverages digital platforms to connect employers with talent while offering flexible staffing solutions that address seasonal fluctuations and specialized workforce needs. Despite operating in a fragmented market with numerous local and international competitors, Renrui has established a regional presence through its comprehensive service offerings and technology-driven approach to human resource management.

Revenue Profitability And Efficiency

Renrui generated HKD 5.47 billion in revenue for the period but reported a net loss of HKD 70.97 million, indicating significant profitability challenges. The negative operating cash flow of HKD 106 million, coupled with capital expenditures of HKD 8.62 million, suggests operational inefficiencies and potential cash flow management issues within its business model.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 0.47 reflects weak earnings power during this period. The negative operating cash flow exceeding net income losses indicates potential working capital challenges or aggressive expansion efforts that have not yet translated into profitable operations, raising concerns about capital allocation efficiency.

Balance Sheet And Financial Health

Renrui maintains HKD 397.7 million in cash and equivalents against total debt of HKD 490.2 million, indicating a leveraged position with debt exceeding liquid assets. This financial structure suggests potential liquidity constraints, though the moderate debt level relative to the company's revenue base provides some financial flexibility.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.09 per share, which may indicate management's confidence in future recovery or commitment to shareholder returns. The contrast between negative earnings and positive dividend distribution warrants careful monitoring of sustainable payout ratios.

Valuation And Market Expectations

With a market capitalization of approximately HKD 742.5 million and a beta of 0.475, the market appears to price Renrui as a relatively stable but challenged enterprise. The valuation reflects investor concerns about recent profitability while acknowledging the company's established position in China's HR services market.

Strategic Advantages And Outlook

Renrui's established presence in China's growing HR technology sector provides a foundation for recovery, though operational turnaround is essential. The company's technology-enabled service offerings and diversified HR solutions portfolio position it to benefit from increasing demand for flexible staffing in China's evolving labor market, provided it can address current profitability challenges.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany 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