investorscraft@gmail.com

Intrinsic ValueHNAC Technology Co., Ltd. (300490.SZ)

Previous Close$15.67
Intrinsic Value
Upside potential
Previous Close
$15.67

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

HNAC Technology Co., Ltd. operates as a specialized provider of engineering, procurement, and construction (EPC) contracting services and comprehensive automation solutions, primarily serving critical infrastructure sectors across China and select international markets. The company's core revenue model is built on delivering integrated project packages that span from initial consultation and design through equipment procurement, system installation, and long-term operational support. Its diverse product portfolio includes sophisticated control systems for hydropower stations, intelligent distribution automation, industrial process control, and emerging solutions for solar power and energy storage applications. HNAC Technology occupies a niche position within China's industrials sector, specifically focusing on the modernization and automation of essential utilities and industrial facilities. The company leverages its technical expertise to secure contracts for complex projects that require customized automation and monitoring systems, positioning itself as a specialized integrator rather than a mass-market equipment manufacturer. This focus on tailored EPC solutions for substations, water treatment plants, and new energy projects allows HNAC to differentiate itself within the competitive electrical equipment and industrial automation landscape.

Revenue Profitability And Efficiency

HNAC Technology reported revenue of CNY 1.91 billion for the fiscal year, but experienced significant financial strain with a net loss of CNY 393.1 million. The company's operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 460.0 million, which substantially exceeded capital expenditures of CNY 82.9 million. This cash flow pattern suggests potential working capital pressures or timing differences in project payments relative to execution costs.

Earnings Power And Capital Efficiency

The company's earnings power was severely impacted during the period, with diluted earnings per share of negative CNY 1.01 reflecting the substantial net loss. Negative operating cash flow combined with capital investment requirements created a challenging capital efficiency environment. The divergence between reported revenue and bottom-line performance indicates potential margin compression or one-time charges affecting profitability.

Balance Sheet And Financial Health

HNAC Technology maintained a cash position of CNY 441.0 million against total debt of CNY 1.24 billion, indicating a leveraged balance sheet structure. The debt-to-cash ratio suggests reliance on external financing to support operations and project execution. The negative cash flow from operations during the period may have contributed to increased leverage or working capital requirements.

Growth Trends And Dividend Policy

The company did not pay dividends during the fiscal year, consistent with its loss-making position and cash flow challenges. The financial results indicate a period of operational difficulty rather than growth, with the focus likely shifting to stabilizing operations and managing project execution. Historical trends would be necessary to determine whether this represents a cyclical downturn or structural challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.83 billion, the market valuation appears to incorporate expectations beyond the current fiscal year's financial performance. The beta of 0.899 suggests moderate volatility relative to the broader market. Investors may be pricing in potential recovery or strategic initiatives that could improve future profitability and cash flow generation.

Strategic Advantages And Outlook

HNAC Technology's strategic position is anchored in its comprehensive EPC capabilities and specialized automation expertise for critical infrastructure projects. The company's diversified service offering across hydropower, environmental protection, and new energy sectors provides some resilience against sector-specific downturns. However, the current financial performance indicates execution challenges that management must address to capitalize on China's ongoing infrastructure modernization and energy transition initiatives.

Sources

Company Financial ReportsShenzhen 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