investorscraft@gmail.com

Intrinsic ValueShanghai Huace Navigation Technology Ltd (300627.SZ)

Previous Close$38.80
Intrinsic Value
Upside potential
Previous Close
$38.80

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

Shanghai Huace Navigation Technology Ltd operates as a specialized technology firm in the high-precision satellite navigation and positioning sector. The company's core revenue model is built on the development, manufacturing, and integration of advanced GNSS (Global Navigation Satellite System) equipment and system solutions. It serves a diverse clientele across multiple industries that require precise spatial data, including surveying, construction, agriculture, and autonomous vehicle development. Huace's market position is strengthened by its vertical integration, controlling the entire process from R&D to final system implementation. This allows the company to offer tailored solutions rather than just standalone products, creating sticky customer relationships and recurring revenue streams through software updates and service contracts. Operating within China's broader technology hardware ecosystem, Huace competes by focusing on domestic market needs while maintaining technological parity with international standards. The company's founding in 2003 positions it as an established player during China's rapid infrastructure modernization, giving it valuable institutional experience in large-scale projects requiring precise positioning technology.

Revenue Profitability And Efficiency

For FY 2024, Huace Navigation demonstrated solid financial performance with revenue of CNY 3.25 billion and net income of CNY 583 million, translating to a healthy net margin of approximately 18%. The company generated strong operating cash flow of CNY 659 million, significantly exceeding its net income, indicating high-quality earnings. Capital expenditures were modest at CNY 63 million, reflecting an asset-light business model with efficient capital deployment.

Earnings Power And Capital Efficiency

Huace's earnings power is evidenced by its diluted EPS of CNY 1.07 and robust operating cash flow generation. The company maintains capital efficiency with operating cash flow covering capital expenditures by more than 10 times. This substantial cash generation relative to investment needs provides significant financial flexibility for strategic initiatives, research development, or potential shareholder returns without requiring external financing.

Balance Sheet And Financial Health

The company maintains a strong balance sheet with cash and equivalents of CNY 1.25 billion against total debt of CNY 214 million, resulting in a net cash position. This conservative financial structure provides ample liquidity and financial stability. The minimal debt level suggests low financial risk and capacity to weather economic cycles while pursuing growth opportunities organically or through strategic acquisitions.

Growth Trends And Dividend Policy

Huace has established a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.35714. The dividend payout represents approximately 33% of diluted EPS, balancing returns to shareholders with retention of earnings for future growth. This disciplined approach suggests management's confidence in sustainable cash generation while maintaining sufficient reinvestment capacity for business expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.5 billion, the company trades at a P/E ratio of around 47 times trailing earnings, reflecting market expectations for continued growth in the precision navigation sector. The low beta of 0.282 indicates relatively low volatility compared to the broader market, potentially appealing to investors seeking exposure to specialized technology with defensive characteristics.

Strategic Advantages And Outlook

Huace's strategic advantages include its long-standing industry presence, integrated technology stack, and focus on high-value applications in China's modernization initiatives. The outlook remains positive given increasing demand for precision positioning across infrastructure, agriculture, and emerging technologies. The company's strong cash position provides strategic optionality to invest in next-generation technologies or expand market reach while maintaining financial stability.

Sources

Company filingsFinancial 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