investorscraft@gmail.com

Intrinsic ValueGuangdong Huicheng Vacuum Technology Co., Ltd. (301392.SZ)

Previous Close$133.65
Intrinsic Value
Upside potential
Previous Close
$133.65

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

Guangdong Huicheng Vacuum Technology Co., Ltd. operates as a specialized manufacturer of advanced vacuum coating equipment within China's industrial machinery sector. The company generates revenue through the research, development, and sale of sophisticated physical vapor deposition (PVD) coating systems that serve diverse industrial applications. Its comprehensive product portfolio spans decorative, optical, functional, automotive, and web coating machines, utilizing technologies including magnetron sputtering, cathode arc ion plating, and evaporation coating processes. This positions Huicheng as a vertically integrated solutions provider catering to manufacturers requiring precise surface treatment capabilities. The company maintains a focused market position by serving domestic industrial clients across multiple sectors, including automotive components, consumer electronics, packaging materials, and specialized functional coatings. Its technological specialization in vacuum coating equipment creates significant barriers to entry, though it operates in a competitive landscape against both domestic and international equipment manufacturers. Huicheng's strategic emphasis on research and development enables continuous innovation in coating precision and efficiency, addressing evolving customer requirements for enhanced product durability, aesthetic quality, and functional performance across various substrate materials.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 520.3 million with net income of CNY 68.1 million, translating to a net profit margin of approximately 13.1%. The diluted EPS stood at CNY 0.76, reflecting efficient earnings conversion from its specialized equipment sales. However, operating cash flow was negative at CNY -36.4 million, potentially indicating working capital investments or timing differences in customer payments relative to the profitable operational performance demonstrated during the period.

Earnings Power And Capital Efficiency

Huicheng demonstrated solid earnings power with CNY 68.1 million in net income against a market capitalization of approximately CNY 15.9 billion. The company maintained capital expenditures of CNY -13.4 million, suggesting moderate investment in maintaining production capacity. The negative operating cash flow position warrants monitoring to assess whether it represents a temporary working capital cycle or a longer-term trend in cash generation relative to reported profitability.

Balance Sheet And Financial Health

The company maintained a strong liquidity position with cash and equivalents of CNY 191.8 million against total debt of CNY 30.7 million, indicating a conservative leverage profile. This substantial cash buffer provides operational flexibility and financial stability. The low debt-to-equity ratio suggests capacity for strategic investments or weathering industry cyclicality without significant financial stress, supporting the company's ongoing research and development initiatives.

Growth Trends And Dividend Policy

Huicheng has established a shareholder return policy with a dividend per share of CNY 0.20, representing a payout ratio of approximately 26% based on FY 2024 earnings. This balanced approach returns capital to shareholders while retaining earnings for future growth initiatives. The company's growth trajectory will depend on its ability to expand market share in China's industrial coating equipment sector and develop next-generation coating technologies for emerging applications.

Valuation And Market Expectations

With a market capitalization of CNY 15.9 billion and revenue of CNY 520.3 million, the company trades at a significant revenue multiple, reflecting market expectations for future growth in China's advanced manufacturing equipment sector. The beta of 2.51 indicates high volatility relative to the broader market, suggesting investor perception of substantial growth potential coupled with corresponding risk factors inherent in specialized industrial technology companies.

Strategic Advantages And Outlook

Huicheng's strategic advantage lies in its specialized technical expertise across multiple vacuum coating technologies, serving diverse industrial applications. The company's outlook is tied to domestic manufacturing upgrading trends and demand for advanced surface treatment solutions. Continued innovation in coating precision, efficiency, and application versatility will be critical for maintaining competitive positioning against both domestic peers and international equipment manufacturers in China's evolving industrial landscape.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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