investorscraft@gmail.com

Intrinsic ValueChenqi Technology Limited (9680.HK)

Previous CloseHK$8.76
Intrinsic Value
Upside potential
Previous Close
HK$8.76

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

Chenqi Technology Limited is a mobility technology and service company operating in China's competitive transportation sector. Its core revenue model is diversified across three segments: Mobility Services, Technology Services, and Fleet Management. The Mobility Services segment generates income from ride-hailing, Robotaxi, and hitch services, directly connecting riders and drivers. The Technology Services segment provides critical AI data solutions, high-definition mapping, and smart transportation infrastructure, primarily serving corporate clients, OEMs, and autonomous driving developers. The Fleet Management segment offers vehicle maintenance, charging, and sales, creating a comprehensive ecosystem. This multi-pronged approach positions Chenqi as an integrated player, not just a service provider but also a technology enabler for the future of mobility. Its focus on both consumer-facing services and B2B technology solutions allows it to capture value across the automotive and transportation value chain, aiming to establish a defensible market position in China's rapidly evolving smart mobility landscape.

Revenue Profitability And Efficiency

The company reported HKD 2.46 billion in revenue for the period. However, it recorded a significant net loss of HKD 564 million, indicating that current revenue levels are insufficient to cover operational costs. Operating cash flow was negative HKD 530 million, reflecting substantial cash consumption from core business activities and highlighting ongoing efficiency challenges.

Earnings Power And Capital Efficiency

Chenqi Technology's diluted EPS of -HKD 3.99 demonstrates a lack of current earnings power. The negative operating cash flow significantly outweighs minimal capital expenditures of HKD 6 million, suggesting the business is in a heavy investment phase focused on growth and market expansion rather than generating returns on invested capital.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 1.02 billion in cash and equivalents against minimal total debt of HKD 39 million. This robust cash balance provides a substantial runway to fund operations despite current losses, indicating a solid short-term financial cushion absent significant leverage concerns.

Growth Trends And Dividend Policy

As a growth-stage technology company focused on expansion, Chenqi Technology does not pay dividends, retaining all capital for reinvestment. The significant revenue base suggests scaling operations, though the substantial losses indicate these growth initiatives are yet to achieve profitability, typical for early-stage mobility tech companies.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.40 billion, the market values the company at roughly 1x revenue despite negative earnings. The high beta of 2.25 reflects significant volatility and investor expectations for substantial future growth potential in the mobility and autonomous driving technology sectors.

Strategic Advantages And Outlook

Chenqi's integrated approach combining mobility services, AI technology, and fleet management creates potential synergies across its business segments. Its positioning in China's large and evolving mobility market represents a strategic advantage, though execution on achieving profitability and scaling its Robotaxi and technology offerings remains critical for long-term success.

Sources

Company DescriptionFinancial 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