investorscraft@gmail.com

Intrinsic ValueHuazhong In-Vehicle Holdings Company Limited (6830.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Huazhong In-Vehicle Holdings operates as a specialized manufacturer of automotive body parts, serving the consumer cyclical sector with a focus on the Chinese and international automotive markets. The company's core revenue model is built on the design, manufacturing, and sale of a comprehensive portfolio of plastic components, including internal and external structural parts, decorative elements, and precision moulds. Its product range encompasses critical items such as bumpers, dashboards, pillars, and grilles, which are supplied directly to automakers and tier-one manufacturers. Operating within the competitive auto parts industry, the company leverages its manufacturing expertise and long-standing relationships to maintain its position as a reliable supplier in the automotive value chain. Its market positioning is that of a specialized component manufacturer, deeply embedded in the production ecosystems of its clients, rather than a consumer-facing brand. The company's subsidiary status under Huayou Holdings provides a stable ownership structure, while its geographic base in Xiangshan, China, positions it within a key manufacturing region. This business model is inherently tied to the production volumes and health of the global automotive industry, making its fortunes cyclical and dependent on OEM demand.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 1.85 billion. It achieved a net income of HKD 41.9 million, indicating a net profit margin of approximately 2.3%. The business generated strong operating cash flow of HKD 355.5 million, significantly exceeding its net income, which points to healthy cash conversion from its operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.024. Capital expenditure was substantial at HKD 308.1 million, which, when compared to the operating cash flow, suggests a significant portion of internally generated cash is being reinvested back into the business to maintain and potentially expand its manufacturing capabilities and tooling.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 161.1 million against total debt of HKD 614.2 million. This indicates a leveraged financial structure common in capital-intensive manufacturing. The company's ability to service this debt is supported by its solid operating cash flow generation.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing HKD 0.003 per share. This represents a modest payout, allowing the firm to return capital to shareholders while retaining the majority of its earnings to fund operations and growth initiatives within its cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately HKD 495 million, the market values the company at a low multiple of its earnings and revenue. The very low beta of 0.128 suggests the stock has exhibited significantly lower volatility than the broader market, which may reflect its niche, non-discretionary supplier role.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position as a supplier of essential, non-discretionary components to automakers. Its outlook is directly correlated with automotive production cycles in its key markets. Its focus on manufacturing efficiency and maintaining client relationships will be crucial for navigating industry demand fluctuations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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