investorscraft@gmail.com

Intrinsic ValueShanghai Jiaoda Withub Information Industrial Company Limited (8205.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

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

Shanghai Jiaoda Withub operates as a specialized software and IT solutions provider in China, focusing on developing and implementing business application projects and software services. Its core revenue model is derived from project-based solutions, software development, and the sale of related IT hardware and electronic products. The company serves a diverse client base across critical sectors including healthcare, intelligent elderly care, surveillance, e-government, and e-commerce, positioning itself at the intersection of software services and system integration. This niche focus allows it to address specific digital transformation needs within these growing verticals, though it operates in a highly competitive and fragmented market. Its affiliation with Shanghai Jiao Tong University potentially provides a foundation for technical credibility and research collaboration, which is a key differentiator in its market positioning and client trust building.

Revenue Profitability And Efficiency

The company reported revenue of HKD 56.5 million for the period but experienced a net loss of HKD 2.7 million, indicating significant profitability challenges. Despite the loss, it generated positive operating cash flow of HKD 4.4 million, suggesting some operational efficiency in cash collection relative to its reported earnings. Capital expenditures were minimal, reflecting a capital-light business model.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0056 confirms a lack of earnings power in the current period. The generation of positive operating cash flow, however, indicates that the business can convert some of its activities into cash, a positive sign for liquidity. The minimal capital spending points to efficient use of existing assets rather than significant new investment.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of HKD 22.1 million and no reported debt. This provides a solid buffer against operational losses and offers financial flexibility, though the cash balance may also indicate a lack of immediate reinvestment opportunities.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase based on this data. The dividend per share was zero, which is consistent with a company that is not currently profitable and likely prioritizes conserving cash to fund operations or potential future initiatives over returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 182.4 million, the market is valuing the company at roughly 3.2 times its annual revenue. The negative beta of -0.718 is unusual and may suggest a stock price movement that is inversely correlated to the broader market, potentially reflecting its unique risk profile or limited liquidity.

Strategic Advantages And Outlook

The company's strategic advantages lie in its sector-specific focus and its university affiliation, which could support technical expertise. The outlook is challenged by its current lack of profitability, but its debt-free balance sheet and cash reserves provide a foundation to navigate this period and potentially pivot or invest in growth areas within its core markets.

Sources

Company DescriptionProvided Financial Data

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