investorscraft@gmail.com

Intrinsic ValueHwa Create Corporation (300045.SZ)

Previous Close$27.13
Intrinsic Value
Upside potential
Previous Close
$27.13

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

Hwa Create Corporation operates as a specialized technology provider within China's aerospace and defense industrial base, focusing on the research, development, and manufacturing of critical electronic systems. Its core revenue model derives from supplying advanced avionics, satellite navigation equipment, radar systems, and communication products to state-owned enterprises and military contractors. The company serves a diverse clientele across strategic sectors including aviation, aerospace, shipbuilding, weapons systems, and high-speed rail infrastructure, positioning itself as an integral component of the national supply chain. Hwa Create's market position is characterized by its deep integration into China's defense modernization programs and its technological expertise in areas such as unmanned aerial vehicle systems, electronic warfare, and simulation solutions. This niche focus provides some insulation from pure commercial competition but creates dependency on government procurement cycles and policy directives. The company's portfolio of precisely guided weapon solutions and electromagnetic countermeasure technologies underscores its role in enhancing national security capabilities, while its expansion into high-end civil equipment and electronics demonstrates efforts to diversify its revenue streams beyond traditional defense contracts.

Revenue Profitability And Efficiency

Hwa Create generated revenue of approximately CNY 547 million for the period but reported a net loss of CNY 143 million, indicating significant profitability challenges. The negative earnings per share of CNY -0.22 reflects operational inefficiencies or potentially high research and development costs inherent to its technology-intensive business model. Despite the net loss, the company maintained positive operating cash flow of CNY 275 million, suggesting reasonable cash collection from customers relative to its reported earnings.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained given the substantial net loss position. Capital expenditure of approximately CNY 265 million indicates significant ongoing investment in production capacity or research infrastructure, which may be necessary to maintain technological competitiveness in the defense sector. The relationship between capital investments and current profitability metrics suggests a longer-term strategic orientation rather than near-term earnings optimization.

Balance Sheet And Financial Health

Hwa Create maintains a conservative debt profile with total debt of only CNY 27 million against cash and equivalents of CNY 246 million, resulting in a net cash position. This strong liquidity buffer provides financial flexibility amid current operational losses. The balance sheet structure reflects a low-leverage approach that is typical of companies operating in strategic sectors with government backing, though the cash position may need to support ongoing operations if profitability does not improve.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a dividend per share of zero. The company appears to be prioritizing reinvestment into its business, as evidenced by substantial capital expenditures. Growth trends will likely depend on securing new defense contracts and successfully commercializing its technology portfolio, though the reported loss position indicates challenges in translating technological capabilities into profitable growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.3 billion, the market appears to be valuing Hwa Create based on strategic positioning and long-term potential rather than current financial performance. The negative beta of -0.199 suggests the stock exhibits low correlation with broader market movements, which is characteristic of defense-related companies whose fortunes are tied to government spending cycles rather than economic conditions.

Strategic Advantages And Outlook

Hwa Create's strategic advantages include its entrenched position within China's defense industrial ecosystem and specialized technological capabilities in critical areas. The outlook remains contingent on defense budget allocations and the company's ability to convert its R&D investments into commercially viable products. Successful execution on current contracts and expansion into adjacent high-tech civil markets could improve its financial trajectory, though near-term challenges persist.

Sources

Company filingsShenzhen Stock Exchange data

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