investorscraft@gmail.com

Intrinsic ValueJiangsu NandaSoft Technology Company Limited (8045.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu NandaSoft Technology operates as a diversified technology services provider in China, primarily generating revenue through system integration services and the sale of computer hardware and software products. The company serves various sectors by offering integrated IT solutions, including network security software, business application software, and communication intelligence control systems. Its operations are segmented into hardware/software sales, system integration, property investments, and online education services, reflecting a multifaceted approach to the technology distribution market. This diversification allows it to address multiple customer needs but also exposes it to competitive pressures across different service lines. The company's market position is regional, focused within the People's Republic of China, where it must compete with larger, more specialized technology firms and integrators. Its historical background, dating to 1998, provides some established relationships, though its scale remains modest relative to major industry players. The inclusion of non-core segments like property investments and online education indicates a strategic effort to leverage assets and explore adjacent opportunities beyond traditional IT distribution.

Revenue Profitability And Efficiency

The company reported revenue of HKD 310.8 million for FY2022, indicating ongoing operations despite a challenging environment. However, profitability was weak with a net loss of HKD 22.6 million and negative operating cash flow of HKD 18.8 million. Capital expenditures were minimal at HKD 0.3 million, suggesting limited investment in growth or efficiency improvements during the period.

Earnings Power And Capital Efficiency

Jiangsu NandaSoft demonstrated weak earnings power with a diluted EPS of -HKD 0.055 and negative operating cash flow. The company's capital efficiency appears constrained, as it did not generate sufficient cash from operations to support its business activities, relying instead on existing balances or financing to maintain liquidity.

Balance Sheet And Financial Health

The balance sheet shows HKD 44.1 million in cash against total debt of HKD 222.8 million, indicating a leveraged position with debt significantly exceeding liquid assets. This debt burden, combined with negative cash flow generation, raises concerns about the company's financial flexibility and ability to meet its obligations without additional financing.

Growth Trends And Dividend Policy

With negative earnings and cash flow, the company demonstrates challenging growth trends. No dividends were distributed, consistent with its loss-making position and need to preserve capital. The company's diversified segments may offer growth potential, but current financial performance does not indicate strong expansion capabilities.

Valuation And Market Expectations

The market capitalization of HKD 83.0 million reflects investor skepticism given the company's financial performance. The low beta of 0.34 suggests the stock is less volatile than the broader market, possibly indicating limited investor interest or expectations for significant near-term improvement in the company's prospects.

Strategic Advantages And Outlook

The company's main strategic advantages include its diversified service offerings and established presence in China's technology services market. However, the outlook remains challenging due to negative profitability, high debt levels, and weak cash generation. Success will depend on improving operational efficiency across its business segments and potentially refocusing on core competencies.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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