investorscraft@gmail.com

Intrinsic ValueBeijing Highlander Digital Technology Co., Ltd. (300065.SZ)

Previous Close$25.14
Intrinsic Value
Upside potential
Previous Close
$25.14

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

Beijing Highlander Digital Technology operates as a specialized technology provider focused on the maritime and aviation sectors, delivering critical electronic navigation, communication equipment, and automation systems. The company's core revenue model centers on manufacturing and selling sophisticated hardware and integrated systems, including ship navigation products like radars and electronic chart displays, alongside multi-sensor monitoring systems for maritime and airport activity. Operating within the niche hardware, equipment, and parts segment of the technology sector, Highlander serves a specialized clientele requiring high-reliability solutions for safety and operational efficiency. Its market position is defined by its deep specialization in oceanographic and hydrographic instrumentation, catering to commercial shipping, port authorities, and environmental monitoring agencies. This focus on mission-critical maritime technology establishes the firm as a specialized domestic player in China's broader marine technology infrastructure, leveraging its long-standing industry presence since 2001 to maintain customer relationships and technical expertise in a capital-intensive and regulated field.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 384 million, achieving a net income of CNY 8.2 million, which indicates relatively thin net margins. Operating cash flow was significantly positive at CNY 93.96 million, substantially exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 65.3 million reflect ongoing investment in its asset-intensive manufacturing and technology development base, consistent with its business model.

Earnings Power And Capital Efficiency

The firm's earnings power is currently modest, with diluted earnings per share of CNY 0.0114. The positive operating cash flow demonstrates an ability to generate cash from its core activities, which is a key strength. The significant capital expenditure relative to net income highlights the capital-intensive nature of its operations and indicates that substantial reinvestment is required to maintain and develop its technological product portfolio.

Balance Sheet And Financial Health

Highlander maintains a robust liquidity position with cash and equivalents of CNY 276.7 million, which provides a substantial buffer. Total debt is reported at CNY 70.4 million, resulting in a conservative debt-to-cash ratio. This strong cash position and moderate debt level suggest a financially healthy balance sheet with significant capacity to withstand industry cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The available data does not provide a multi-year trend for revenue or earnings growth analysis. The company's dividend policy appears conservative, with a dividend per share of zero for the period, indicating a preference for retaining all earnings to fund business operations and future growth opportunities rather than distributing cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.21 billion, the market valuation is substantially higher than the company's annual revenue, implying significant growth expectations embedded in the share price. A beta of 1.96 indicates the stock has been considerably more volatile than the broader market, reflecting higher perceived risk or sensitivity to market movements.

Strategic Advantages And Outlook

Highlander's strategic advantage lies in its specialized expertise and established position within China's maritime technology niche. Its focus on critical navigation and monitoring systems creates barriers to entry through regulatory certifications and technical complexity. The outlook is tied to domestic investment in maritime infrastructure, port security, and oceanographic research, with its strong balance sheet providing stability to navigate sector-specific demand cycles and invest in technological advancements.

Sources

Company DescriptionFinancial Data Provided

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