investorscraft@gmail.com

Intrinsic ValueGuangdong Hotata Technology Group Co.,Ltd. (603848.SS)

Previous Close$19.40
Intrinsic Value
Upside potential
Previous Close
$19.40

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 Hotata Technology Group operates as a specialized manufacturer and innovator in China's household drying appliances sector, focusing on the research, development, production, and sale of smart drying solutions, security products, and home accessories. The company leverages its technological expertise to create integrated home environment products that cater to urban consumers seeking convenience and automation. Operating within the competitive consumer cyclical sector, Hotata has established a distinct market position through its dedicated focus on drying technology, which differentiates it from broader appliance manufacturers. The company's revenue model combines direct sales, distribution partnerships, and after-sales services, creating multiple touchpoints with end-users while maintaining control over product quality and brand experience. Its market positioning reflects a strategy of technological specialization rather than mass-market competition, targeting niche segments that value innovation and reliability in household climate management solutions.

Revenue Profitability And Efficiency

Hotata generated CNY 1.56 billion in revenue with net income of CNY 248 million, achieving a net margin of approximately 16%. The company maintained solid operational efficiency with operating cash flow of CNY 285 million, significantly exceeding capital expenditures of CNY 225 million, indicating effective cash generation from core business activities relative to investment needs.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of CNY 0.62, supported by healthy operational cash flow generation. Capital efficiency appears robust as operating cash flow substantially covered capital investment requirements, suggesting disciplined allocation of resources toward productive assets and growth initiatives.

Balance Sheet And Financial Health

Hotata maintains a conservative financial structure with CNY 273 million in cash against total debt of CNY 123 million, indicating strong liquidity and low leverage. The substantial cash position relative to debt obligations provides financial flexibility and resilience against market fluctuations or investment opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.20 per share while maintaining sufficient retained earnings for reinvestment. This balanced approach supports both immediate shareholder returns and sustainable growth funding for research and development initiatives in the competitive home appliances market.

Valuation And Market Expectations

With a market capitalization of CNY 12.8 billion, the company trades at approximately 8.2 times revenue and 51.6 times earnings. The exceptionally low beta of 0.014 suggests minimal correlation with broader market movements, indicating investor perception of the company as a defensive holding within the consumer cyclical sector.

Strategic Advantages And Outlook

Hotata's strategic advantage lies in its specialized focus on drying technology and established market presence since 1999. The company's commitment to research and development in smart home products positions it to capitalize on growing consumer demand for automated household solutions, though it operates in a competitive landscape requiring continuous innovation.

Sources

Company financial statementsShanghai Stock Exchange disclosuresMarket 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