investorscraft@gmail.com

Intrinsic ValueShaanxi Fenghuo Electronics Co., Ltd. (000561.SZ)

Previous Close$11.41
Intrinsic Value
Upside potential
Previous Close
$11.41

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

Shaanxi Fenghuo Electronics operates as a specialized defense technology enterprise focused on military communications and electroacoustic systems within China's industrial sector. The company generates revenue through the development and production of sophisticated tactical wireless communication equipment, search and rescue positioning systems, and integrated audio management solutions. Its product portfolio extends to satellite communication navigation devices, specialized antennas, and complementary technologies including semiconductor lighting and photovoltaic silicon products, serving primarily military and government clients. Operating in the strategically important defense electronics niche, Fenghuo leverages its long-standing establishment since 1956 to maintain relationships within China's military-industrial complex. The company occupies a specialized position as a domestic supplier of critical communication infrastructure, competing in a protected segment of the market where national security considerations influence procurement decisions. This market positioning provides some insulation from commercial competition but creates dependency on government defense spending cycles and policy directives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.20 billion for the period but experienced significant operational challenges, with a net loss of CNY 152 million and negative diluted EPS of CNY 0.25. Cash flow generation was particularly weak, as operating activities consumed CNY 470 million, substantially exceeding capital expenditures of CNY 69 million. This performance indicates severe pressure on both profitability and working capital management, suggesting potential issues with project timing, cost control, or contract execution within its defense-focused business model.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with the substantial net loss reflecting margin compression or potentially unfavorable contract terms. The negative operating cash flow significantly outweighs capital investment, indicating that core operations are not generating sufficient cash to support ongoing business activities. This pattern raises questions about the sustainability of the current business model without external funding or substantial operational improvements to restore positive cash generation from core defense contracting operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 365 million in cash against total debt of CNY 597 million, creating a net debt position that compounds liquidity concerns given the negative cash flow. The limited cash reserves relative to debt obligations, combined with the substantial cash burn from operations, suggests heightened financial stress. This situation may necessitate restructuring, additional financing, or urgent operational turnaround to maintain solvency and meet upcoming obligations.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a nominal dividend of CNY 0.01 per share, which may reflect policy commitments rather than current earnings capacity. The negative growth trajectory in profitability contrasts with this distribution, indicating potential strategic prioritization of shareholder returns despite operational headwinds. The sustainability of this approach appears questionable given the substantial losses and cash flow deficits experienced during the period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.72 billion, the valuation appears to incorporate expectations of a future recovery, as the current negative earnings and cash flow metrics would traditionally suggest a lower valuation. The low beta of 0.379 indicates relatively muted sensitivity to broader market movements, potentially reflecting the specialized nature of its defense business and perceived stability from government contracting relationships despite current financial difficulties.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its long-established position within China's defense supply chain and specialized expertise in military communications technology. However, the current financial distress necessitates urgent operational improvements or strategic repositioning. The outlook remains challenging, requiring successful execution of turnaround initiatives to restore profitability and positive cash flow while navigating the specific demand dynamics of China's defense procurement environment and technological modernization priorities.

Sources

Company filingsFinancial data provider

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