investorscraft@gmail.com

Intrinsic ValueSmart Share Global Limited (EM)

Previous Close$1.15
Intrinsic Value
Upside potential
Previous Close
$1.15

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

Smart Share Global Limited operates in the consumer technology sector, specializing in mobile device charging solutions through its power bank-sharing network. The company generates revenue primarily via user fees, partnerships with retail and hospitality venues, and advertising on its platform. Its asset-light model leverages high-traffic locations to provide on-demand charging services, addressing the growing need for portable power in urban environments. Smart Share competes in a fragmented market, differentiating itself through extensive network coverage and strategic alliances with commercial partners. The company’s scalable infrastructure and focus on convenience position it as a key player in China’s sharing economy, though it faces challenges from rising competition and regulatory scrutiny. Its ability to monetize user engagement while maintaining low capital intensity is central to its long-term viability.

Revenue Profitability And Efficiency

In FY 2024, Smart Share reported revenue of RMB 1.89 billion, reflecting its operational scale, but posted a net loss of RMB 13.5 million, indicating margin pressures. Negative operating cash flow of RMB 205.7 million suggests challenges in converting top-line growth into sustainable cash generation. Capital expenditures were modest at RMB 9.4 million, aligning with its asset-light approach, though efficiency metrics warrant monitoring.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -RMB 0.0528 underscores weak earnings power, likely due to high customer acquisition costs or pricing competition. With minimal debt (RMB 6.6 million) and a cash reserve of RMB 787.4 million, Smart Share maintains flexibility, but its negative free cash flow raises questions about capital allocation and long-term reinvestment needs.

Balance Sheet And Financial Health

Smart Share’s balance sheet remains robust, with cash and equivalents covering 120x its total debt, signaling low leverage risk. However, the absence of meaningful operating cash flow could strain liquidity if losses persist. Shareholder equity appears stable, supported by a manageable share count of 253.5 million, but sustained profitability is critical to avoid dilution.

Growth Trends And Dividend Policy

While revenue scale is notable, the net loss highlights growth challenges. The dividend of RMB 0.0264 per share suggests a commitment to shareholder returns, but its sustainability depends on improving profitability. Expansion into new markets or product verticals may be necessary to reignite top-line momentum and justify the payout.

Valuation And Market Expectations

The market likely prices Smart Share based on its revenue multiple and cash position, discounting its current lack of earnings. Investors may await clearer signs of margin improvement or monetization strategies before assigning higher valuation premiums. The stock’s performance will hinge on execution against profitability targets.

Strategic Advantages And Outlook

Smart Share’s network density and partnerships provide a competitive moat, but its outlook depends on optimizing unit economics. Regulatory tailwinds in China’s sharing economy could benefit the company, though it must balance growth with cost discipline. Success in scaling higher-margin services, such as advertising, will be pivotal to reversing losses and sustaining its market position.

Sources

Company filings, CIK 0001834253

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