investorscraft@gmail.com

Intrinsic ValueHiVi Acoustics Technology Co., Ltd (002888.SZ)

Previous Close$21.00
Intrinsic Value
Upside potential
Previous Close
$21.00

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

HiVi Acoustics Technology Co., Ltd operates as a specialized manufacturer in the global audio equipment industry, focusing on the design, production, and distribution of a comprehensive portfolio of electro-acoustic products. The company's core revenue model is derived from the sale of finished audio systems, including home theaters, smart speakers, and professional audio equipment, as well as key components like speaker drivers and DIY kits for enthusiasts. This dual approach caters to both end consumers and the B2B market, providing solutions for public address systems and car audio integrations. Operating from its base in Guangzhou, China, since 1991, HiVi has established a reputation for technical expertise in acoustic engineering. The company competes in the highly fragmented consumer electronics sector, where it differentiates itself through a focus on sound quality and craftsmanship rather than competing solely on price with mass-market brands. Its market positioning is that of a specialist or enthusiast-grade brand, targeting audiophiles and professional users who value acoustic performance, which allows it to maintain a distinct niche against larger, broad-based competitors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 271.2 million. Net income stood at CNY 9.9 million, indicating a net profit margin of approximately 3.6%. Operational efficiency is highlighted by positive operating cash flow of CNY 49.9 million, which significantly exceeds capital expenditures, suggesting healthy cash generation from core business activities without substantial reinvestment needs during this period.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its ability to generate a profit from a relatively modest revenue base, with diluted earnings per share of CNY 0.07. Capital efficiency appears strong, as evidenced by operating cash flow that is nearly ten times the level of capital expenditures, indicating that the business can fund its growth and operations primarily from internally generated cash.

Balance Sheet And Financial Health

HiVi maintains a conservative balance sheet with a cash and equivalents position of CNY 40.2 million and notably reports zero total debt. This debt-free status, combined with a solid cash reserve, provides significant financial flexibility and indicates a very low risk of financial distress, contributing to a robust financial health profile.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to returning capital to shareholders, as evidenced by a dividend per share of CNY 0.204. This dividend notably exceeds the diluted EPS, suggesting a payout policy that may utilize retained earnings, highlighting a shareholder-friendly approach alongside its operational focus.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.77 billion, the market valuation implies a significant premium relative to the company's current revenue and earnings. A beta of 0.631 suggests the stock has historically been less volatile than the broader market, which may reflect investor perception of it as a stable, niche operator within the technology sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing technical expertise in acoustics and its focused niche branding. The outlook will depend on its ability to sustain demand in its specialist segments and potentially expand its reach without compromising its brand positioning. Its strong, debt-free balance sheet provides a solid foundation to navigate market cycles and pursue selective growth opportunities.

Sources

Company Description and Financial Data Provided

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