XML 30 R14.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurement
12 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Fair Value Measurement
7 FAIR VALUE MEASUREMENT
As of March 31, 2020 and 2021, the Group’s assets and liabilities that are measured or disclosed at fair value on a recurring basis in periods subsequent to their initial recognition is as follows:
 
           
Fair value measurement at reporting date using
 
Description
  
Fair value
as of
March 31,
2020
    
Quoted Prices in
Active
Markets for
Identical Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs (Level 3)
 
    
RMB
    
RMB
    
RMB
    
RMB
 
Assets:
                                   
Short-term investments
     238,000               238,000         
Available-for-sale
debt securities
     102,373                      102,373  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
     340,373               238,000        102,373  
    
 
 
    
 
 
    
 
 
    
 
 
 
 
           
Fair value measurement at reporting date using
 
Description
  
Fair value
as of
March 31,
2021
    
Quoted Prices in
Active
Markets for
Identical Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs (Level 3)
 
    
RMB
    
RMB
    
RMB
    
RMB
 
Assets:
                                   
Short-term investments
                                   
-wealth management products
     260,000        —          260,000        —    
- equity securities with readily determinable fair value
     245        245       
—  
      
—  
 
Available-for-sale
debt securities
     51,346        —          —          51,346  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
     311,591        245        260,000        51,346  
    
 
 
    
 
 
    
 
 
    
 
 
 
When available, the Group uses quoted market prices to determine the fair value of an asset or liability. If quoted market prices are not available, the Group will measure fair value using valuation techniques that use, when possible, current market-based or independently sourced market parameters, such as interest rates and currency rates. Following is a description of the valuation techniques that the Group uses to measure the fair value of assets that the Group reports in its Consolidated Balance Sheets at fair value on a recurring basis
.
Short-term investments
Short-term investments held by the Group include wealth management products issued by banks and equity securities with readily determinable fair value. The Group values its investments in wealth management products in using model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data, and accordingly, the Group classifies the valuation techniques that use these inputs as Level 2. The Group values its investments in equity securities with readily determinable fair value using quoted market prices and classifies the valuation technique that use these inputs within Level 1.
Available-for-sale
debt securities investments
The Group classified its
available-for-sales
debt securities as Level 3 investment. The roll forward of major Level 3 investments are as following:
 
 
  
iSNOB
 
 
Ruisha
Technology
 
  
Huzan
 
 
Xuanwei
 
 
Kuailaimai
 
 
Others
 
 
Total
 
 
  
RMB
 
 
RMB
 
  
RMB
 
 
RMB
 
 
RMB
 
 
RMB
 
 
RMB
 
Fair value of Level 3 investments as at March 31, 2019
  
 
38,378
 
 
 
—  
 
  
 
19,822
 
 
 
—  
 
 
 
14,259
 
 
 
—  
 
 
 
72,459
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Addition
  
 
—  
 
 
 
7,050
 
  
 
—  
 
 
 
3,525
 
 
 
—  
 
 
 
5,000
 
 
 
15,575
 
Impairment
  
 
—  
 
 
 
—  
 
  
 
—  
 
 
 
—  
 
 
 
(14,259
 
 
—  
 
 
 
(14,259
Effect of currency translation adjustment
  
 
2,004
 
 
 
—  
 
  
 
1,036
 
 
 
—  
 
 
 
—  
 
 
 
—  
 
 
 
3,040
 
The change in fair value of the investments
  
 
36,459
 
 
 
573
 
  
 
(9,862
 
 
—  
 
 
 
—  
 
 
 
(1,612
 
 
25,558
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value of Level 3 investments as at March 31, 2020
  
 
76,841
 
 
 
7,623
 
  
 
10,996
 
 
 
3,525
 
 
 
—  
 
 
 
3,388
 
 
 
102,373
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Addition
  
 
—  
 
 
 
—  
 
  
 
—  
 
 
 
—  
 
 
 
—  
 
 
 
8,000
 
 
 
8,000
 
Disposal*
  
 
(59,243
 
 
—  
 
  
 
—  
 
 
 
(3,525
 
 
—  
 
 
 
—  
 
 
 
(62,768
Impairment
  
 
—  
 
 
 
—  
 
  
 
(4,055
 
 
—  
 
 
 
—  
 
 
 
(3,388
 
 
(7,443
Effect of currency translation adjustment
  
 
(3,717
 
 
—  
 
  
 
(110
 
 
—  
 
 
 
—  
 
 
 
—  
 
 
 
(3,827
The change in fair value of the investments
  
 
8,714
 
 
 
11,442
 
  
 
(5,145
 
 
—  
 
 
 
—  
 
 
 
—  
 
 
 
15,011
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value of Level 3 investments as at March 31, 2021
  
 
22,595
 
 
 
19,065
 
  
 
1,686
 
 
 
—  
 
 
 
—  
 
 
 
8,000
 
 
 
51,346
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*
For the year ended March 31, 2021, the amount of disposal in the roll forward included a reclassification adjustment of RMB46,029, representing the unrealized security holding gains for the disposed portion that were previously recorded as other comprehensive income and was reclassified as the gain from investments included in net loss in connection with the disposal.
The Company determined the fair value of its investments by using market approach or income approach.
As for market approach, the determination of the fair value was based on estimates, judgments and information of other comparable public companies as well as the observable price changes based on the recent transactions of the securities, or similar securities that the Company holds. The significant unobservable inputs adopted in the valuation as of March 31, 2019, 2020 and 2021 are as following:​​​​​​​
 
    
For the years ended March 31,
 
    
2019
    
2020
    
2021
 
Lack of marketability discount
     30%        30%        30%  
Risk-free rate
    
2.25%-2.60%
       0.3%~2.29%        0.5%  
Expected volatility
    
45%-52.68%
       42%~54%        45%  
Revenue multiple
    
2.80-18.74
       5.09~11.18        7.92  
Net profit multiple
     21.23        8.95        16  
Significant increases (decreases) in lack of marketability discount in isolation would result in significantly lower (higher) fair value measurement. Significant increases (decreases) in risk-free rate, expected volatility, revenue multiple or net profit multiple in isolation would result in significantly higher (lower) fair value measurement.
For the years ended March 31, 2020 and 2021, the Group used income approach to determine the fair value of its investment in Huzan as it was transforming its business model and market approach, as used for the year ended March 31, 2019, was no longer applicable. The income approach uses valuation techniques to convert future cash flows to a single present value amount. The measurement is based on the value indicated by current market expectations about those future cash flows. The determination of the fair value required significant judgement by management with respect to the assumptions and estimates for the revenue growth rate, weighted average cost of capital, lack of marketability discounts, expected volatility and probability in equity allocation. The significant unobservable inputs adopted in the valuation as of March 31, 2020 and 2021 are as following:​​​​​​​
 
    
For the years ended March 31,
 
    
2020
    
2021
 
Unobservable Inputs
                 
Revenue growth rate
     12%~217%        8%~327%  
Weighted average cost of capital
     20%        30%  
Lack of marketability discount
     30%        30%  
EBIT margin rate
     (29.5%)~27.3%        17%~29%  
Significant increases (decreases) in lack of marketability discount or weighted average cost of capital in isolation would result in significantly lower (higher) fair value measurement. Significant increases (decreases) in revenue growth rate or EBIT margin rate in isolation would result in significantly higher (lower) fair value measurement.