Owner Scorecard


← All companies ← JFIN Manual JG → ← JFIN Capital Markets & Asset Management JHG →

JFU, 9F Inc.

Capital Markets & Asset Management asset-light Revenue in runoff

An asset-light business: the value sits in intellectual property and people, not plant, so the question is how durable the advantage is, not how high the margin.

Latest annual: FY2025 20-F · figures as filed, in CNY · 1 ADS = 20 ordinary shares
JFU · 9F Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
CN¥134M
+7.5% YoY · −36% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue CN¥134M 5-yr avg CN¥345M
Gross margin 81% 5-yr avg 71%
Operating margin 8.4% 5-yr avg −39.5%
ROIC 0% 5-yr avg −4%
Owner-earnings margin 153% 5-yr avg 39%
Free cash flow margin 153% 5-yr avg 39%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Revenue in runoff. Revenue has shrunk about 39% a year across the record while operations still generate cash.
What moves the needle
Operating margin has run around −36% through the cycle on a 81% gross margin, the operating line in the red even at its best — so the lever is whether the spending below the gross line can come down enough to clear a profit: revenue growth against the cost curve, and the cash runway until it does. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median −5%, above 15% in 0 of 6 years). The steadier read is owner earnings: roughly 32% of revenue reaches owners as cash, though it swings. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2017–2025

realized figures from each filing · older years to the left
2017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMDec 2025
Income statement
CN¥6.7BCN¥5.6BCN¥4.4BCN¥1.3BCN¥761MCN¥562MCN¥143MCN¥125MCN¥134MCN¥134MRevenueRevenue
57%76%81%81%Gross marginGross mgn
(CN¥1.3B)(CN¥55M)(CN¥150M)(CN¥194M)(CN¥45M)CN¥11MCN¥11MOperating incomeOp. inc.
−102.1%−7.3%−26.8%−135.7%−36.4%8.4%8.4%Operating marginOp. mgn
CN¥724MCN¥2.0B(CN¥2.2B)(CN¥2.3B)(CN¥234M)(CN¥595M)(CN¥140M)CN¥50MCN¥167MCN¥167MNet incomeNet inc.
33%17%22%25%25%Effective tax rateTax rate
Cash flow & returns
CN¥2.9BCN¥2.3B(CN¥429M)(CN¥1.7B)(CN¥230M)CN¥81MCN¥47MCN¥46MCN¥208MCN¥208MOperating cash flowOp. cash
CN¥10MCN¥16MCN¥28MCN¥15MCN¥25MCN¥19MCN¥12MCN¥9MCN¥13MCN¥13MDepreciationDeprec.
CN¥2.1BCN¥355MCN¥1.7BCN¥492M(CN¥21M)CN¥657MCN¥175M(CN¥13M)CN¥27MCN¥27MWorking capital & otherWC & other
CN¥48MCN¥49MCN¥57MCN¥8MCN¥45MCN¥6MCN¥1MCN¥3MCN¥3MCapexCapex
0.7%0.9%1.3%1.0%8.0%4.0%0.9%2.0%2.0%Capex / revenueCapex/rev
CN¥2.8BCN¥2.3B(CN¥486M)(CN¥237M)CN¥36MCN¥41MCN¥45MCN¥205MCN¥205MOwner earningsOwner earn.
41.8%41.3%−11.0%−31.2%6.4%28.6%36.3%152.6%152.6%Owner earnings marginOE mgn
CN¥2.8BCN¥2.3B(CN¥486M)(CN¥237M)CN¥36MCN¥41MCN¥45MCN¥205MCN¥205MFree cash flowFCF
41.8%41.3%−11.0%−31.2%6.4%28.6%36.3%152.6%152.6%Free cash flow marginFCF mgn
-70%-3%-10%-8%-1%0%0%ROICROIC
32%-34%-54%-6%-16%-4%1%5%5%Return on equityROE
32%−34%−54%−6%−16%−4%1%5%5%Retained to equityRetained/eq
Balance sheet
CN¥3.8BCN¥5.5BCN¥4.7BCN¥2.7BCN¥2.4BCN¥2.4BCN¥1.7BCN¥379MCN¥435MCN¥435MCash & investmentsCash+inv
CN¥180MCN¥281MCN¥41MCN¥84MCN¥92MCN¥38MCN¥83MCN¥87MCN¥92MReceivablesReceiv.
CN¥2MCN¥1MCN¥3MCN¥2MCN¥998KCN¥1MCN¥1MInventoryInvent.
CN¥180MCN¥281MCN¥43MCN¥85MCN¥95MCN¥40MCN¥84MCN¥88MCN¥93MOperating working capitalOper. WC
CN¥3MCN¥13MCN¥72MCN¥22MCN¥22MCN¥25MCN¥25MGoodwillGoodwill
CN¥9.1BCN¥8.9BCN¥5.4BCN¥5.0BCN¥4.3BCN¥4.0BCN¥4.1BCN¥4.3BCN¥4.3BTotal assetsAssets
(CN¥3.8B)(CN¥5.5B)(CN¥4.7B)(CN¥2.7B)(CN¥2.4B)(CN¥2.4B)(CN¥1.7B)(CN¥379M)(CN¥435M)(CN¥435M)Net debt / (cash)Net debt
CN¥6.2BCN¥6.3BCN¥4.2BCN¥4.1BCN¥3.7BCN¥3.5BCN¥3.6BCN¥3.7BCN¥3.7BShareholders’ equityEquity
Per share
138M186M175M199M214M233M235M236M236M231MShares out (diluted)Shares
CN¥48.69CN¥29.92CN¥25.35CN¥6.32CN¥3.56CN¥2.41CN¥0.61CN¥0.53CN¥0.57CN¥0.58Revenue / shareRev/sh
CN¥5.23CN¥10.63CN¥-12.34CN¥-11.34CN¥-1.09CN¥-2.55CN¥-0.60CN¥0.21CN¥0.71CN¥0.72EPS (diluted)EPS
CN¥20.35CN¥12.37CN¥-2.78CN¥-1.11CN¥0.15CN¥0.17CN¥0.19CN¥0.87CN¥0.89Owner earnings / shareOE/sh
CN¥20.35CN¥12.37CN¥-2.78CN¥-1.11CN¥0.15CN¥0.17CN¥0.19CN¥0.87CN¥0.89Free cash flow / shareFCF/sh
CN¥0.34CN¥0.26CN¥0.32CN¥0.04CN¥0.19CN¥0.02CN¥0.00CN¥0.01CN¥0.01Cap. spending / shareCapex/sh
CN¥33.62CN¥35.98CN¥20.99CN¥19.35CN¥15.68CN¥14.94CN¥15.27CN¥15.73CN¥16.05Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
8-yr5-yr
Revenue / share−42.7%/yr−38.2%/yr
Owner earnings / share−32.6%/yr
EPS−22.1%/yr
Capital spending / share−34.8%/yr−25.3%/yr (4-yr)
Book value / share−10.3%/yr (7-yr)−5.6%/yr

The record, charted

FY2017–2025

Each measure over its full record; the current point and the worst year marked.

Share count
236Mpeak FY2025
ROIC
0%low FY2020
Gross margin
81%low FY2023

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

CN¥205Mowner earningsvs.CN¥167Mnet incomelow FY2019

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2017FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business turned CN¥167M of profit into CN¥205M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

Reported net incomeCN¥167M
Owner earningsCN¥205M · 153% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net incomeCN¥167MCN¥50M(CN¥140M)(CN¥595M)(CN¥234M)
Depreciation & amortizationnon-cash charge added back+CN¥13M+CN¥9M+CN¥12M+CN¥19M+CN¥25M
Working capital & othertiming of cash in and out, other non-cash items+CN¥27M−CN¥13M+CN¥175M+CN¥657M−CN¥21M
Cash from operationsCN¥208MCN¥46MCN¥47MCN¥81M(CN¥230M)
Capital expenditurecash put back in to keep running and to grow−CN¥3M−CN¥1M−CN¥6M−CN¥45M−CN¥8M
Owner earningsCN¥205MCN¥45MCN¥41MCN¥36M(CN¥237M)
Owner-earnings marginowner earnings ÷ revenue153%36%29%6%-31%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 20-F · source on SEC EDGAR →
Material weakness in financial controls
“In connection with the audit of our consolidated financial statements included in this annual report, we and our independent registered public accounting firm identified three material weaknesses in our internal control over financial reporting.”

The figures below are only as sound as the controls that produced them. read the note →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash CN¥435M − debt CN¥0
    What this means

    Cash and short-term investments exceed every dollar of debt by CN¥435M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Not enough data
    Industry peers: median -46%
    What this means

    The filing data didn't include the inputs for this check.

  • High through the cycle
    8-yr median margin, range -31%–153%; latest CN¥205M = operating cash CN¥208M − maintenance capex CN¥3M
    Industry peers: median 6%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 153% of revenue this year, a 29% median across 8 years.

  • Cash-backed
    Cash from ops CN¥208M ÷ net income CN¥167M

    In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.

    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting? 0.20×
    Harvesting
    Capex CN¥3M ÷ depreciation CN¥13M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 0 of 3 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size
    Revenue ≥ $2B (a dollar floor) · CN¥134M
    What this means

    Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.

  • Strong liquidity
    Current ratio ≥ 2× ·
    What this means

    Current assets / liabilities not in the data yet.

  • Earnings stability Miss
    A profit every year (9-yr record) · 5 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · none paid
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Miss
    Earnings +33% over the record · −86%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are CN¥0.11/share (latest year CN¥0.71), the averaged base the calculator's gate runs on, and book value is CN¥15.73/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2017–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 4 of 9
    What this means

    Lost money in 5 year(s), look at what happened there before trusting the average.

  • Operating margin −45% → −55% (3-yr avg ends)
    What this means

    The recent-years average (−55%) sits below the early years (−45%), but the latest year (8%) is back near the early level: a cyclical trough dragging the window down, not a one-way slide. The through-cycle median is −36% — read it across the cycle, not on the dip.

  • Owner earnings growth −31%/yr
    What this means

    Owner earnings shrank about 31% a year over the record.

  • Worst year 2023 · −135.7% op. margin
    What this means

    Operations went underwater in 2023, understand why before trusting the good years.

  • Share count +6.9%/yr
    What this means

    The share count is rising, dilution works against you on a per-share basis.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

In its own filing Raised, but not as a competitor

The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product; it frames AI mainly as a capability.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

How the cash was used, 2017–2025

Over the record, the business generated CN¥4.9B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.

  • ReinvestedCN¥215M · 4%
  • Retained (debt / cash)CN¥4.7B · 96%
  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span cash and short-term investments fell CN¥3.3B.

  • Net change in share count67.1%

    The diluted count rose from 138M to 231M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record

    No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Peers, Capital Markets & Asset Management

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
ENVAEnova International Inc.$3.2B50%21.6%10%56%
CHYMChime Financial Inc.$2.2B88%-18.4%-88%2%
MSTRStrategy Inc Common Stock Class A$477M80%-13.0%-2%6%
WLTHWealthfront Corporation$365M90%37.2%-46%
JFU9F Inc.CN¥134M76%-31.6%-5%32%
LPROOpen Lending Corporation$93M77%53.2%45%50%
SBETSharplink Inc.$28M31%-294.4%-308%-117%
ZSQRZ Squared Inc.$1M87%-956.9%-287%
Group median78%-15.7%-26%19%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter the US price, in dollars: the NYSE/Nasdaq quote you hold. Per the filing's own cover, “American depositary shares, each representing 20 Class”; 9F Inc. reports in CNY, so every figure in this tool is stated per ADS and translated at CNY 1 = $0.147 (2026-07-17, reference rate) so your dollar quote reconciles exactly. The record tables elsewhere on this page remain as filed, in CNY.

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what 9F Inc. has delivered.

$
Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’17→’25−31%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings $30M on 12M shares outstanding (a weighted average, the only count this filer tags); net cash $64M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "9F Inc. (JFU), the owner's record," https://ownerscorecard.com/c/JFU, data as of 2026-07-09.

Manual order: ← JFIN its page in the Manual JG →

Industry order: ← JFIN the Capital Markets & Asset Management chapter JHG →