investorscraft@gmail.com

Intrinsic ValueHNA Technology Co.,Ltd. (900938.SS)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

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

HNA Technology Co., Ltd. operates a dual-core business model spanning electronic product distribution and specialized shipping services, positioning it uniquely across the technology and logistics sectors. The company generates revenue through its international near-ocean and domestic coastal container liner transportation, complemented by shipping agency and freight forwarding activities, serving both the Chinese market and international clients. Its technology segment focuses on the distribution of IT products and provides ancillary research, information technology, and technical services, creating a diversified but interconnected revenue stream. This operational structure allows the company to leverage synergies between logistics and technology distribution, though it operates in highly competitive and capital-intensive industries. Its market position is that of a niche player within the broader HNA Group ecosystem, navigating the complex landscapes of global trade and technology supply chains without being a dominant force in either sector.

Revenue Profitability And Efficiency

The company reported revenue of approximately $1.12 billion USD for the period. It demonstrated profitability with a net income of $124.5 million, translating to a healthy net margin. However, a significant negative operating cash flow of -$464 million raises substantial concerns regarding its operational efficiency and working capital management, overshadowing the positive bottom-line result.

Earnings Power And Capital Efficiency

HNA Technology's earnings power is evidenced by its positive net income and a diluted EPS of $0.04. The negative operating cash flow, significantly impacted by working capital changes, presents a stark contrast to its accounting profitability, indicating potential inefficiencies in converting earnings into usable cash. Capital expenditures were a modest $43.5 million, suggesting a asset-light or maintenance-level investment approach.

Balance Sheet And Financial Health

The balance sheet shows a remarkably strong liquidity position with cash and equivalents of $3.76 billion USD, which vastly exceeds its total debt of $355 million. This creates a robust net cash position, providing significant financial flexibility and a strong buffer against operational cash flow volatility and market downturns, indicating very low solvency risk.

Growth Trends And Dividend Policy

Specific historical growth trends are unavailable from the provided data. The company's dividend policy is explicitly non-existent, as indicated by a dividend per share of $0.00. This suggests a strategy focused on retaining all earnings, likely to fund operations or future investments rather than returning capital to shareholders. The substantial cash reserves could support future initiatives.

Valuation And Market Expectations

With a market capitalization of approximately $1.74 billion USD, the market values the company at a significant premium to its annual revenue. The exceptionally low beta of 0.302 suggests the stock is perceived by the market as being far less volatile than the broader market, potentially reflecting its strong cash position and the defensive nature of its shipping and distribution operations.

Strategic Advantages And Outlook

The company's primary strategic advantage is its immense cash reserve, providing unparalleled financial stability and optionality for strategic moves. Its outlook is clouded by the critical challenge of resolving its negative operating cash flow. Success will depend on its ability to improve operational cash generation while effectively deploying its large cash balance to drive sustainable growth in its competitive core businesses.

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