investorscraft@gmail.com

Intrinsic ValueHangzhou Hikvision Digital Technology Co., Ltd. (002415.SZ)

Previous Close$31.33
Intrinsic Value
Upside potential
Previous Close
$31.33

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

Hangzhou Hikvision Digital Technology Co., Ltd. operates as a global leader in video-centric Internet of Things solutions and data analytics. The company generates revenue through the design, manufacturing, and sale of a comprehensive portfolio of video surveillance hardware, including network cameras, video recorders, and access control systems, complemented by sophisticated software platforms like HikCentral Professional. Serving diverse end-markets such as public security, transportation, retail, and financial institutions, Hikvision leverages its extensive R&D capabilities to integrate artificial intelligence and deep learning into its product ecosystem. Its market position is characterized by a dominant share in the global video surveillance industry, supported by a vast distribution network and significant economies of scale in manufacturing. The firm navigates a complex geopolitical landscape while maintaining its technological edge through continuous innovation in smart city and enterprise security solutions, cementing its role as a critical infrastructure provider worldwide.

Revenue Profitability And Efficiency

For the fiscal year, Hikvision reported robust revenue of approximately CNY 92.5 billion, demonstrating its significant market scale. The company translated this top-line performance into a net income of CNY 12.0 billion, reflecting a healthy profit margin. Operating cash flow generation was strong at CNY 13.3 billion, comfortably covering capital expenditures of CNY 4.7 billion, indicating efficient conversion of earnings into cash and prudent reinvestment in the business.

Earnings Power And Capital Efficiency

Hikvision's earnings power is evidenced by its diluted earnings per share of CNY 1.30. The substantial operating cash flow underscores the company's ability to fund operations and growth initiatives internally. The disparity between strong cash generation and capital expenditures suggests a capital-light model for an industrial company, highlighting efficient asset utilization and solid underlying profitability from its established product lines.

Balance Sheet And Financial Health

The company maintains a conservative financial structure, with a substantial cash and equivalents position of CNY 36.3 billion. Total debt is a modest CNY 6.5 billion, resulting in a net cash position that provides significant financial flexibility and a strong buffer against market volatility. This low-leverage profile supports investment-grade credit metrics and reduces financial risk, positioning Hikvision to navigate economic cycles effectively.

Growth Trends And Dividend Policy

Hikvision demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.70, representing a substantial payout from its earnings. The company's growth trajectory is supported by the global expansion of smart city and security infrastructure demand. Its strategy balances reinvestment for technological advancement with direct capital returns, appealing to both growth and income-oriented investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 279.4 billion, the market valuation reflects Hikvision's position as an industry leader. A beta of 0.46 indicates lower volatility relative to the broader market, which may be attributed to its established business model and defensive characteristics. The valuation incorporates expectations for sustained, albeit potentially moderated, growth in the evolving global security technology landscape.

Strategic Advantages And Outlook

Hikvision's strategic advantages stem from its vertical integration, massive R&D investments, and comprehensive product ecosystem that creates significant customer stickiness. The outlook is shaped by global demand for AI-powered security and IoT solutions, though it is tempered by geopolitical considerations and competitive dynamics. The company's focus on transitioning towards higher-value software and analytics services is critical for maintaining long-term margins and differentiation.

Sources

Company Annual ReportBloomberg

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