investorscraft@gmail.com

Intrinsic ValueHengxin Technology Ltd. (1085.HK)

Previous CloseHK$1.58
Intrinsic Value
Upside potential
Previous Close
HK$1.58

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

Hengxin Technology Ltd. operates as a specialized manufacturer and developer of critical telecommunications infrastructure components, primarily serving mobile network operators and equipment manufacturers globally. The company's core revenue model centers on designing and producing radio frequency coaxial cables, antennas, and related accessories that enable wireless signal transmission across various environments. Operating through three distinct segments—RF Coaxial Cables, Telecommunication Equipment, and Antennas—Hengxin caters to both outdoor base station coverage and complex indoor environments like railways, tunnels, and high-rise buildings. Its market positioning leverages deep technical expertise in high-frequency signal transmission, with products essential for 4G/5G network deployment and maintenance. The company maintains a focused presence in China and India while expanding internationally, competing through specialized product offerings rather than scale. Its business model combines manufacturing excellence with technical services, creating value through integrated solutions for telecommunications infrastructure projects.

Revenue Profitability And Efficiency

Hengxin generated HKD 2.52 billion in revenue for the period, demonstrating its operational scale in the telecommunications equipment sector. The company achieved a net income of HKD 42.2 million, reflecting modest profitability margins in a competitive manufacturing environment. Operating cash flow of HKD 21.2 million, though positive, indicates some working capital intensity in its business operations.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.0966, indicating moderate earnings generation relative to its share count. Capital expenditures of HKD 16.95 million were substantially lower than operating cash flow, suggesting disciplined investment in maintaining production capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

Hengxin maintains a strong liquidity position with HKD 861.9 million in cash and equivalents, providing significant financial flexibility. However, total debt of HKD 1.50 billion indicates leveraged operations, though the substantial cash balance helps mitigate immediate liquidity concerns. The balance sheet structure reflects typical capital intensity for a manufacturing business.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, retaining earnings for operational needs and potential growth initiatives. This approach aligns with its capital-intensive manufacturing model and suggests focus on reinvestment rather than shareholder returns through distributions.

Valuation And Market Expectations

With a market capitalization of HKD 861.4 million, the company trades at approximately 20.4 times trailing earnings, reflecting market expectations for future growth in telecommunications infrastructure. The negative beta of -0.075 suggests low correlation with broader market movements, typical for niche industrial companies.

Strategic Advantages And Outlook

Hengxin's specialized expertise in RF coaxial cables and antennas provides competitive advantages in serving telecommunications infrastructure projects. The company's focus on technical manufacturing and serving emerging markets positions it to benefit from continued 5G deployment, though it faces intense competition and pricing pressure in the telecommunications equipment sector.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket 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