investorscraft@gmail.com

Intrinsic ValueXi'an Haitian Antenna Technologies Co., Ltd. (8227.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

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

Xi'an Haitian Antenna Technologies operates as a specialized technology conglomerate, primarily focused on the research, development, and manufacturing of mobile communication antennas and related products. Its core revenue model is derived from the sale of these specialized antennas, alongside a diversified portfolio that includes underwater and underground surveillance systems, imaging equipment, and unmanned aerial vehicles for agricultural and forestry applications. The company serves clients within the People's Republic of China and other Asian markets, positioning itself within the competitive industrial technology sector. This diversification into consultancy services and trading of construction and agricultural products indicates a strategic effort to mitigate market cyclicality and leverage its technical expertise across adjacent verticals. Its market position is that of a niche player, competing on specialized technological solutions rather than scale, with a focus on complex environment warning systems and communication infrastructure.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 21.96 million for the period, indicating a very small operational scale. Profitability was severely challenged, with a significant net loss of HKD -15.88 million and negative operating cash flow of HKD -2.06 million. This performance reflects substantial inefficiencies and likely high operating costs relative to its revenue base, pointing to fundamental challenges in its business model.

Earnings Power And Capital Efficiency

Earnings power is currently non-existent, as evidenced by a diluted EPS of HKD -0.0091. The negative operating cash flow further underscores an inability to generate cash from core operations. Capital expenditures were minimal at HKD -0.13 million, suggesting either a lack of investment in future growth or severe financial constraints limiting strategic capital deployment.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of HKD 3.13 million against total debt of HKD 3.89 million. This narrow margin, combined with persistent operating losses and cash burn, indicates a precarious financial health. The company's ability to meet its obligations and fund ongoing operations is a material concern without external financing or a rapid operational turnaround.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company reporting losses. Reflecting this challenging financial position, the company has a conservative dividend policy, with a dividend per share of HKD 0, as it retains all capital to support its operations and attempt to navigate its current difficulties.

Valuation And Market Expectations

The market capitalization of approximately HKD 434 million appears disconnected from the underlying financial performance, potentially reflecting speculative sentiment or intangible asset value not captured on the balance sheet. The negative beta of -0.495 suggests a historical price movement that is counter-cyclical to the broader market, which is unusual and may indicate a highly speculative and volatile trading profile.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche focus on specialized communication and surveillance technologies. However, the outlook is highly uncertain due to its weak financials and operational scale. A successful turnaround is contingent on securing adequate funding, significantly improving operational efficiency, and successfully commercializing its technology portfolio to achieve sustainable revenue growth and profitability.

Sources

Company DescriptionPublic Financial 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