investorscraft@gmail.com

Intrinsic ValueHuaxun Fangzhou Co., Ltd. (000687.SZ)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Huaxun Fangzhou operates as a specialized defense technology company focused on military communication systems and related electronic warfare solutions. The company generates revenue through developing and supplying sophisticated communication networks, satellite communication antennas, and information security platforms tailored for military applications. Its product portfolio spans multidimensional ad hoc networks, simulation systems, unmanned aerial vehicles, and radio monitoring equipment, positioning it within China's strategic defense industrial base. The firm serves military clients with integrated solutions for battlefield management, equipment maintenance, and camp security, leveraging its expertise in electronic systems and cybersecurity. This niche focus allows Huaxun Fangzhou to address specific modernization needs of military infrastructure, though it operates in a highly regulated and competitive sector dependent on government procurement cycles. Its market position is characterized by specialized technological capabilities rather than scale, with revenue streams tied to defense contracts and technological upgrades within China's military-industrial complex.

Revenue Profitability And Efficiency

The company reported revenue of CNY 35.0 million for FY2021, which was substantially overshadowed by a net loss of CNY 721.4 million. This significant loss, reflected in diluted EPS of -CNY 0.95, indicates severe profitability challenges. Operating cash flow was negative at CNY -4.8 million, while capital expenditures of CNY -5.2 million suggest ongoing investment despite financial distress. The combination of minimal revenue generation and substantial losses points to fundamental operational inefficiencies and potentially unsustainable business dynamics.

Earnings Power And Capital Efficiency

Huaxun Fangzhou demonstrated weak earnings power with negative profitability metrics across all measures. The substantial net loss relative to its revenue base indicates poor capital allocation and inefficient operations. Negative operating cash flow further compounds these concerns, suggesting the business lacks the fundamental ability to generate cash from its core activities. The company's capital efficiency appears severely compromised, requiring careful assessment of its ability to sustain operations without external funding.

Balance Sheet And Financial Health

The balance sheet shows CNY 19.9 million in cash against total debt of CNY 986.4 million, creating a highly leveraged financial position. This significant debt burden, coupled with negative earnings and cash flow, raises substantial concerns about financial viability. The debt-to-equity ratio appears elevated, indicating potential liquidity constraints and limited financial flexibility. The company's financial health requires urgent attention to address solvency risks and restructuring needs.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.45 per share, which appears inconsistent with its substantial losses and negative cash flow. This dividend distribution amid significant operational deficits suggests potential strategic considerations beyond immediate profitability. Growth trends are not discernible from the available data, though the dividend policy may reflect commitments to shareholders despite current financial distress.

Valuation And Market Expectations

With a beta of 0.31, the stock demonstrates low volatility relative to the market, potentially reflecting its specialized defense niche. However, the negative earnings and substantial losses make traditional valuation metrics challenging to apply meaningfully. Market expectations likely incorporate significant uncertainty regarding the company's turnaround prospects and ability to secure sustainable defense contracts in the future.

Strategic Advantages And Outlook

The company's strategic position within China's defense sector provides potential advantages through specialized technological capabilities and government relationships. However, the severe financial distress and operational challenges present significant headwinds. The outlook depends heavily on the company's ability to secure substantial defense contracts, restructure its debt, and return to operational viability. Success would require leveraging its niche expertise while addressing fundamental financial weaknesses.

Sources

Company filingsShenzhen Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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