investorscraft@gmail.com

Intrinsic ValueHolitech Technology Co., Ltd. (002217.SZ)

Previous Close$3.06
Intrinsic Value
Upside potential
Previous Close
$3.06

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

Holitech Technology operates as a specialized component manufacturer within China's competitive electronics supply chain, focusing on critical inputs for smart terminals. The company's core revenue model centers on designing, producing, and selling a diverse portfolio of display, touch, camera, and connectivity modules that enable functionality in consumer electronics, automotive systems, and IoT devices. Its product range includes liquid crystal display modules, touch control modules, camera and fingerprint identification modules, cover glasses, flexible printed circuit boards, and emerging 5G materials, positioning it as an integrated solutions provider rather than a commodity supplier. Operating in the basic materials sector with a historical foundation in chemicals, Holitech leverages its manufacturing expertise to serve evolving demand from communication equipment, consumer electronics, automotive electronics, and smart wearable segments. The company's market position is characterized by its vertical integration capabilities and focus on mid-to-high-value components, competing against both domestic Chinese manufacturers and international firms in the global electronics component ecosystem. This strategic focus allows Holitech to capture value across multiple product lifecycles while maintaining relevance as technology standards advance toward 5G, electric vehicles, and smart home applications.

Revenue Profitability And Efficiency

Holitech reported revenue of approximately CNY 1.33 billion for the period, demonstrating its operational scale within the component manufacturing sector. Notably, the company achieved net income of CNY 1.52 billion, significantly exceeding its revenue figure, which suggests the presence of substantial non-operating income or one-time gains that require further investigation. Operating cash flow was negative at CNY -57.8 million, while capital expenditures amounted to CNY -47.8 million, indicating potential challenges in core business cash generation despite the reported profitability.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.27, reflecting its earnings distribution across approximately 5.64 billion outstanding shares. The significant disparity between revenue and net income raises questions about the sustainability of current earnings power, as typical manufacturing operations would not normally generate net income exceeding revenue. Further analysis of the income statement composition is necessary to understand the drivers behind this unusual profitability pattern and assess true operational efficiency.

Balance Sheet And Financial Health

Holitech maintains a conservative financial structure with cash and equivalents of CNY 239.2 million against total debt of CNY 84.8 million, indicating a strong liquidity position and low leverage. The net cash position provides financial flexibility to navigate industry cycles and invest in capacity expansion. The balance sheet appears robust with comfortable debt coverage ratios, though the negative operating cash flow warrants monitoring for potential working capital pressures.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings for reinvestment despite reporting substantial net income. This approach suggests management prioritizes growth initiatives and capital preservation over immediate shareholder returns. The product portfolio targeting 5G materials and electric vehicle components indicates strategic positioning toward high-growth technology segments, though current financial metrics show mixed signals regarding organic growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 36.9 billion, the company trades at significant multiples relative to its reported financial metrics. The low beta of 0.198 suggests the stock exhibits lower volatility than the broader market, potentially reflecting investor perception of stable demand for essential electronic components. The valuation appears to incorporate expectations for future growth in smart terminal adoption and Holitech's competitive positioning within supply chains.

Strategic Advantages And Outlook

Holitech's strategic advantages include its diversified product portfolio serving multiple high-growth end markets and its established manufacturing capabilities in China's electronics ecosystem. The company's outlook is tied to global demand for smart devices, automotive electronics, and 5G infrastructure, though it faces intensifying competition and pricing pressures. Success will depend on maintaining technological relevance, managing input cost volatility, and navigating geopolitical factors affecting electronics supply chains.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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