investorscraft@gmail.com

Intrinsic ValueShenzhen Hui Chuang Da Technology Co., Ltd. (300909.SZ)

Previous Close$47.48
Intrinsic Value
Upside potential
Previous Close
$47.48

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

Shenzhen Hui Chuang Da Technology Co., Ltd. operates as a specialized manufacturer within the industrial components sector, focusing on the research, design, development, and production of light guide structural parts and precision key switch components. The company's core revenue model is derived from the sale of these highly engineered parts, which include light guiding films, backlight modules, metal membrane switches, and ultra-small waterproof tact switches. These components are critical elements in a wide array of end-use applications, primarily serving the consumer electronics, automotive, and industrial equipment markets. Its position is that of a niche supplier, leveraging technical expertise in materials science and precision manufacturing to cater to clients requiring reliable, high-performance input and illumination solutions. The company's international operations suggest it competes beyond domestic Chinese markets, positioning itself within global supply chains for electronic components. This specialization allows it to target specific customer needs for durability and miniaturization, particularly in demanding environments where waterproof or robust switch characteristics are paramount.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.47 billion, achieving a net income of CNY 100.7 million. This translates to a net profit margin of roughly 6.8%, indicating moderate profitability after accounting for operational costs. The business generated CNY 148.7 million in operating cash flow, which covered its capital-intensive activities. The significant capital expenditure of over CNY 413 million suggests a strategic focus on expanding production capacity or upgrading manufacturing technology to support future growth initiatives.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.58, reflecting its earnings power on a per-share basis. The substantial capital expenditures, which exceeded operating cash flow, indicate a period of heavy investment. This suggests management is prioritizing long-term asset growth and operational capability over short-term cash retention, a strategy typical of firms in capital-intensive manufacturing seeking to enhance future production efficiency and scale.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 325.5 million against total debt of CNY 407.0 million, indicating a manageable liquidity situation. The debt level is significant but appears proportionate to the company's scale and investment activities. The financial health is supported by its profitable operations, though the high capex highlights an aggressive investment cycle that investors should monitor for returns.

Growth Trends And Dividend Policy

While specific historical growth rates are not provided, the company has demonstrated a commitment to returning capital to shareholders by declaring a dividend of CNY 0.23 per share. This dividend policy, coupled with the major capital investment program, suggests a balanced approach between rewarding investors and funding internal growth. The strategy aims to sustain operations while potentially capturing future market opportunities through expanded capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.92 billion, the market values the company at a multiple relative to its current earnings. The beta of 0.528 indicates lower volatility compared to the broader market, which may reflect investor perception of its stable, niche industrial business model. This valuation incorporates expectations for the successful deployment of its significant capital investments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized manufacturing expertise for precision components used in growing sectors like electronics and automotive. The outlook is intrinsically linked to its ability to integrate new capacity efficiently and meet evolving customer demands for advanced components. Success will depend on converting its substantial capital investments into higher-margin revenue streams and maintaining its technological edge in a competitive supplier landscape.

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