investorscraft@gmail.com

Intrinsic ValueHua Ying Technology (Group) Co.,Ltd. (000536.SZ)

Previous Close$4.67
Intrinsic Value
Upside potential
Previous Close
$4.67

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

Hua Ying Technology (Group) Co., Ltd. operates as a specialized manufacturer within the competitive flat panel display industry, focusing on the comprehensive vertical integration of display products. The company's core revenue model is derived from the research, development, and sale of liquid crystal displays (LCDs), modules, and related components. This encompasses the entire product lifecycle from initial design and sophisticated manufacturing processes to direct sales and after-sales service support, positioning it as a solutions provider in the technology hardware sector. Operating from its headquarters in Fuzhou, China, the company serves a global clientele that relies on display technologies for consumer electronics, industrial applications, and various digital interfaces. Its market position is defined by its manufacturing capabilities and technological focus within a highly cyclical and capital-intensive industry characterized by intense price competition and rapid technological evolution. The firm's strategic emphasis on R&D and production aims to secure its niche amidst larger, diversified electronics manufacturers and specialized component suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.74 billion. However, this was overshadowed by a significant net loss of nearly CNY 1.13 billion, indicating severe profitability challenges. The negative diluted EPS of CNY -0.41 reflects this loss on a per-share basis. A positive aspect is the generation of CNY 393.5 million in operating cash flow, suggesting that core operations can produce cash despite the reported accounting loss, which is a critical indicator of operational viability.

Earnings Power And Capital Efficiency

The substantial net loss highlights a period of weak earnings power. The positive operating cash flow, which exceeds capital expenditures of CNY 92.6 million, indicates that the business's fundamental operations are not entirely cash-destructive. This divergence between net income and cash flow often points to significant non-cash charges, such as asset impairments or depreciation, which are common in capital-intensive industries like display manufacturing and impact reported profitability metrics.

Balance Sheet And Financial Health

The company's balance sheet shows a cash position of CNY 500.3 million against a total debt burden of approximately CNY 1.56 billion. This debt-to-cash ratio indicates a leveraged financial structure that warrants close monitoring. The high level of debt relative to liquid assets could constrain financial flexibility and increase vulnerability to industry downturns or rising interest rates, presenting a notable risk to the company's overall financial stability.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends, with the company experiencing a net loss. Reflecting this challenging financial position and likely in accordance with a policy to conserve cash, the company did not distribute a dividend for the period, as evidenced by a dividend per share of zero. The focus appears to be on navigating operational headwinds rather than returning capital to shareholders at this juncture.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.93 billion, the market valuation appears to be factoring in elements beyond the current year's negative earnings, possibly future recovery prospects or asset value. A beta of 0.403 suggests the stock has historically been less volatile than the broader market, which may indicate investor perception of it being a defensive or stable holding despite its profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach to display manufacturing, from R&D to after-sales service. The outlook is contingent on its ability to improve operational efficiency, manage its debt load, and adapt to technological shifts in the display industry. Success will depend on leveraging its manufacturing expertise to return to profitability and navigate the competitive pressures inherent in the global technology hardware market.

Sources

Company Financial ReportsShenzhen Stock Exchange

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