investorscraft@gmail.com

Intrinsic ValueSichuan Huati Lighting Technology Co.,Ltd. (603679.SS)

Previous Close$15.52
Intrinsic Value
Upside potential
Previous Close
$15.52

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

Sichuan Huati Lighting Technology operates as a specialized manufacturer and developer of LED lighting solutions and smart city infrastructure within China's competitive electrical equipment sector. The company generates revenue through the design, production, and sale of innovative lighting products including multifunctional smart light poles, smart cabins, edge computing gateways, and smart city furniture lighting systems. Its business model integrates hardware manufacturing with software development, offering comprehensive solutions for urban infrastructure modernization through intelligent street lamp management systems and parking management software. Operating in the industrials sector, Huati Lighting positions itself as a technology-enabled provider targeting China's ongoing urbanization and smart city initiatives. The company serves municipal governments and urban developers seeking energy-efficient lighting solutions with integrated smart capabilities, though it faces intense competition from larger industrial conglomerates and specialized technology firms in this rapidly evolving market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 367 million for the period but experienced significant challenges with a net loss of CNY 67 million. Operating cash flow was negative at CNY 37 million, indicating operational strain. The negative earnings per share of CNY 0.41 reflects these profitability issues, suggesting the company is facing margin compression or operational inefficiencies in its current business environment.

Earnings Power And Capital Efficiency

Huati Lighting's negative net income and operating cash flow demonstrate weakened earnings power in the current period. The company invested CNY 52 million in capital expenditures, indicating continued commitment to growth despite financial headwinds. The negative cash flow from operations relative to capital investments suggests the company may be relying on external financing to fund its operational and expansion activities.

Balance Sheet And Financial Health

The company maintains CNY 210 million in cash and equivalents against total debt of CNY 259 million, providing some liquidity buffer. However, the debt level represents a significant obligation relative to the company's revenue base. The current financial structure shows moderate leverage, but the negative operating cash flow raises concerns about the sustainability of this debt load without improved operational performance.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.18 per share, which may indicate management's confidence in future recovery or commitment to shareholder returns. The ongoing capital expenditures suggest continued investment in growth initiatives, particularly in smart city infrastructure, though current financial metrics show the challenges in translating these investments into immediate profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.63 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations for future growth in China's smart city development sector. The beta of 0.657 suggests lower volatility than the broader market, indicating investor perception of relative stability despite current profitability challenges.

Strategic Advantages And Outlook

The company's focus on smart city infrastructure and integrated lighting solutions positions it to benefit from China's urbanization trends and technological modernization. However, current financial performance indicates execution challenges. Success will depend on converting technological capabilities into sustainable profitability, managing debt levels, and effectively competing in the crowded smart infrastructure market while navigating China's economic conditions.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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