investorscraft@gmail.com

Intrinsic ValueHollyland (China) Electronics Technology Corporation Limited (002729.SZ)

Previous Close$17.72
Intrinsic Value
Upside potential
Previous Close
$17.72

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

Hollyland (China) Electronics Technology Corporation Limited operates as a specialized manufacturer of circuit protection components, serving global electronics markets from its base in Xiamen, China. The company's core revenue model centers on designing, producing, and distributing a comprehensive portfolio of fuses and circuit protection devices, including power fuses, surface mount variants, PPTC resettable fuses, and various fuse accessories. These essential components are critical for safeguarding electronic circuits from overcurrent and overtemperature conditions, forming a fundamental part of power management systems across multiple industries. Hollyland's products find application in diverse end-markets such as communications infrastructure, computing equipment, consumer electronics, household appliances, and the rapidly expanding new energy and battery sectors. This diversification mitigates reliance on any single industry while positioning the company to benefit from broader electronic content growth and electrification trends. Operating since 1992, the company has established itself as a domestic Chinese player with international reach, competing in a global market characterized by stringent quality and reliability requirements. Its market position is that of a specialized component supplier, where technical expertise, manufacturing scale, and cost efficiency are key competitive factors. The company must navigate competition from both large multinational electronics component manufacturers and other regional producers, with its strategy likely emphasizing reliability, cost-effectiveness, and responsive service to OEM customers.

Revenue Profitability And Efficiency

For the fiscal year, Hollyland reported revenue of approximately CNY 376 million, achieving a net income of CNY 36.7 million. This translates to a net profit margin of roughly 9.8%, indicating reasonable profitability in its specialized component manufacturing segment. The company's diluted earnings per share stood at CNY 0.20. However, operating cash flow was negative at CNY -2.2 million, which, combined with capital expenditures of CNY -10.3 million, suggests potential investments in working capital or timing differences in cash collection.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its ability to generate a positive net profit from its core operations. The reported EPS of CNY 0.20 provides a baseline for assessing returns to equity holders. The negative operating cash flow for the period warrants monitoring to determine if it represents a temporary situation or a longer-term trend affecting the sustainability of its earnings quality and internal funding capacity for future growth.

Balance Sheet And Financial Health

Hollyland maintains a solid liquidity position with cash and equivalents of CNY 87.8 million. Total debt is reported at CNY 18.1 million, suggesting a conservative leverage profile and a strong cash-to-debt ratio. This financial structure provides a buffer against market volatility and supports operational flexibility. The balance sheet appears healthy, with ample liquidity to meet short-term obligations and fund selective strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.028. This payout, against an EPS of CNY 0.20, implies a dividend payout ratio of approximately 14%, indicating a balanced approach that retains most earnings for reinvestment. Future growth will likely be driven by demand from its key end-markets, particularly the new energy and communication sectors, which are areas of significant global investment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.72 billion, the market valuation reflects investor expectations for the company's position in the electronics component supply chain. The beta of 0.75 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the industrial technology sector with moderate risk. The valuation incorporates perceptions of the company's growth prospects and competitive standing.

Strategic Advantages And Outlook

Hollyland's strategic advantages include its long-standing operational history since 1992, deep expertise in circuit protection technology, and a diversified customer base across multiple electronics segments. The outlook is tied to global trends in electronics production, energy efficiency, and the proliferation of electronic devices. Key challenges include competitive pressures and the need to continuously innovate. Success will depend on effectively capitalizing on demand from high-growth areas like new energy and maintaining cost competitiveness.

Sources

Company Filings (Shenzhen Stock Exchange)Provided Financial Data

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