investorscraft@gmail.com

Intrinsic ValueChina Electronics Huada Technology Company Limited (0085.HK)

Previous CloseHK$1.36
Intrinsic Value
Upside potential
Previous Close
HK$1.36

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

China Electronics Huada Technology Company Limited is a specialized semiconductor enterprise operating within the People's Republic of China, focusing on the design and sale of integrated circuit chips for secure identification and smart card applications. The company's core revenue model is built upon providing essential IC solutions for government and commercial programs, including second-generation ID cards, social security cards, and various payment and transit cards. Its product portfolio extends to specialized chips for telecommunications infrastructure, wireless network equipment, and energy management systems, positioning it as a critical domestic supplier in China's strategic semiconductor sector. Huada Technology leverages its subsidiary relationship with Huada Semiconductor Co., Ltd. to maintain a unique market position, serving both public sector mandates and growing commercial demand for secure, embedded electronics. This specialization within niche application segments provides a defensive moat against broader semiconductor competition, though it also creates dependency on specific government-led initiatives and procurement cycles within the Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.35 billion with a robust net income of HKD 587.5 million, indicating a high net profit margin of approximately 25%. This exceptional profitability underscores efficient operations and a potentially favorable product mix within its specialized semiconductor niche, though specific cost structures are not fully detailed in the provided data.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.29, demonstrating solid earnings power relative to its share count. Operating cash flow was a healthy HKD 274.4 million, which comfortably covered capital expenditures of HKD 90.3 million, indicating the business generates sufficient internal cash to fund its investing activities without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of HKD 743.0 million. Total debt is reported at HKD 423.1 million, suggesting a manageable leverage profile. The substantial cash reserve provides a significant buffer for operations and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.09 per share. This payout, supported by strong earnings and cash flow, indicates a commitment to returning capital while maintaining financial flexibility for future growth initiatives within its core IC design business.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.29 billion, the stock trades at a price-to-earnings multiple derived from its current earnings and share price. A beta of 0.268 suggests the market perceives it as a lower-volatility investment relative to the broader market, possibly due to its specialized, government-tied business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position as a supplier for critical national ID and social security programs in China. Its outlook is tied to the continued rollout and technological upgrades of these government-initiated projects, providing a stable, albeit potentially cyclical, demand base insulated from pure commercial competition.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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