investorscraft@gmail.com

Intrinsic ValueHitevision Co., Ltd. (002955.SZ)

Previous Close$27.22
Intrinsic Value
Upside potential
Previous Close
$27.22

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

Hitevision Co., Ltd. operates as a specialized provider of interactive display products and comprehensive audio-visual solutions, primarily serving China's education technology sector. The company's core revenue model is built on the direct sale of hardware products such as smart interactive tablets, smart blackboards, and interactive electronic whiteboards, complemented by integrated software solutions and customized system implementations. Its primary customer base consists of educational institutions ranging from primary and secondary schools to higher vocational schools and training centers, with additional penetration into corporate and government markets for office, conference, and exhibition applications. Hitevision maintains a distinct market position by offering end-to-end solutions that combine hardware, software, and service components, creating a vertically integrated ecosystem that addresses specific needs in smart classroom construction and digital transformation. The company leverages its long-standing industry presence since 1990 to build trusted relationships with educational authorities and institutional clients, positioning itself as an established domestic player in China's rapidly evolving EdTech landscape. This strategic focus on the education sector, combined with expansion into complementary commercial and government verticals, provides diversified revenue streams while maintaining specialized expertise in interactive display technologies.

Revenue Profitability And Efficiency

Hitevision generated revenue of CNY 3.53 billion for the fiscal year, demonstrating substantial scale in its specialized market segment. The company achieved net income of CNY 221.9 million, reflecting a net margin of approximately 6.3%, indicating moderate profitability within the competitive hardware sector. Operating cash flow of CNY 297.9 million significantly exceeded net income, suggesting healthy cash conversion efficiency and effective working capital management. Capital expenditures of CNY 47.1 million represent a modest investment rate relative to operating cash generation.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.94, providing a clear measure of shareholder returns from core operations. Hitevision's capital efficiency appears reasonable given its asset-light business model focused on technology integration rather than heavy manufacturing. The substantial cash position relative to total debt indicates strong financial flexibility to support future growth initiatives without significant external financing requirements.

Balance Sheet And Financial Health

Hitevision maintains an exceptionally strong balance sheet with cash and equivalents of CNY 1.74 billion against minimal total debt of CNY 158 million. This results in a net cash position exceeding CNY 1.58 billion, providing significant financial stability and strategic optionality. The company's conservative capital structure reflects a low-risk financial profile with ample liquidity to weather market fluctuations and invest in growth opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.43 per share, representing a payout ratio of approximately 46% based on diluted EPS. This balanced capital allocation strategy returns cash to shareholders while retaining sufficient earnings for reinvestment. The dividend policy complements the company's growth trajectory within China's expanding educational technology market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.08 billion, Hitevision trades at a price-to-earnings ratio of around 32 times trailing earnings, suggesting market expectations for future growth in the education technology sector. The negative beta of -0.138 indicates low correlation with broader market movements, potentially reflecting the company's specialized niche and defensive characteristics within the technology hardware segment.

Strategic Advantages And Outlook

Hitevision's strategic advantages include its long-established presence in China's education technology market, comprehensive product portfolio, and deep institutional relationships. The company is well-positioned to benefit from continued digital transformation in education and corporate sectors, though it faces competition from both domestic and international technology providers. Its strong financial position provides flexibility to pursue organic growth and strategic investments in emerging educational technologies.

Sources

Company filingsFinancial data providers

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