investorscraft@gmail.com

Intrinsic ValueHaina Intelligent Equipment International Holdings Limited (1645.HK)

Previous CloseHK$3.57
Intrinsic Value
Upside potential
Previous Close
HK$3.57

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

Haina Intelligent Equipment International Holdings Limited operates as a specialized industrial machinery manufacturer, focusing on the design, production, and sale of automated equipment for manufacturing disposable hygiene products. Its core revenue model is capital goods sales, providing machinery for baby diapers, adult incontinence products, feminine hygiene napkins, and medical disposable items like face masks. The company serves a global client base across Asia, including China, Indonesia, South Korea, and the Philippines, leveraging its Haina Machinery brand to supply both complete automated production lines and essential replacement components. Operating within the industrials sector, Haina occupies a niche position in the automation supply chain for the fast-moving consumer goods (FMCG) hygiene market, which is characterized by consistent demand driven by demographic trends and health awareness. Its market positioning is that of a specialized equipment provider, rather than a broad-based industrial conglomerate, allowing it to develop deep expertise in a specific automation segment while facing competition from both local and international industrial machinery firms. The company's international footprint, though modest, provides some geographic diversification beyond its home market in China.

Revenue Profitability And Efficiency

The company reported revenue of HKD 369.7 million for the period. However, operational performance was challenged, resulting in a net loss of HKD 38.1 million and negative diluted EPS. Cash flow from operations was also negative, indicating pressure on core business efficiency and working capital management during the fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss and negative operating cash flow. Significant capital expenditures of HKD 226.4 million were undertaken, which substantially exceeded operating cash flow, indicating heavy investment in capacity or technology that has not yet translated into profitable returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 35.5 million against total debt of HKD 289.9 million, indicating a leveraged position. The negative operating cash flow and substantial capex outflows relative to cash reserves highlight liquidity constraints and potential reliance on external financing to support operations and investments.

Growth Trends And Dividend Policy

Recent performance reflects challenges rather than growth, with a net loss reported for the period. The company did not pay a dividend, which is consistent with its loss-making position and likely reflects a strategy to conserve cash for operational needs and potential future investments rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 575 million, the market valuation appears to incorporate expectations for a future recovery or growth trajectory despite current losses. The low beta of 0.336 suggests the stock is perceived as less volatile than the broader market, possibly due to its niche industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in automation for the essential hygiene products industry, which has stable long-term demand drivers. The outlook depends on its ability to convert recent significant capital investments into revenue growth and achieve profitability, while managing its debt load and improving cash flow generation.

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