investorscraft@gmail.com

Intrinsic ValueHorizon Robotics (9660.HK)

Previous CloseHK$8.23
Intrinsic Value
Upside potential
Previous Close
HK$8.23

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

Beijing Horizon Information Technology is a specialized technology firm operating in the competitive smart driving solutions sector, focusing on the development and integration of proprietary software and hardware systems for passenger vehicles. The company generates revenue through the sale of its integrated technology platforms to automotive manufacturers, positioning itself as a key enabler of autonomous and assisted driving capabilities in the evolving mobility landscape. Its business model leverages deep R&D investments to create advanced driver-assistance systems (ADAS) and centralized computing platforms, catering to the growing demand for intelligent vehicles in China and globally. Horizon maintains a strategic focus on forming partnerships with major automakers, embedding its technology directly into vehicle architectures to secure long-term revenue streams and establish a defensible market position in the high-growth automotive technology ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.38 billion with a remarkably high net income of HKD 2.35 billion, indicating exceptional profitability margins. However, negative diluted EPS of HKD -0.16 suggests potential complexities in share structure or accounting treatments that warrant further investigation into the reconciliation between net income and per-share metrics.

Earnings Power And Capital Efficiency

Operating cash flow of HKD 17.6 million appears constrained relative to net income, while substantial capital expenditures of HKD -534.7 million reflect aggressive investment in technology development and infrastructure. This indicates a growth-oriented strategy with significant cash deployment into long-term assets rather than current earnings generation.

Balance Sheet And Financial Health

The balance sheet shows robust cash reserves of HKD 15.37 billion against total debt of HKD 6.94 billion, providing strong liquidity coverage. The conservative debt-to-cash position suggests financial stability, though the company's beta of 0.01 indicates extremely low correlation with broader market movements, which may reflect unique risk characteristics.

Growth Trends And Dividend Policy

With no dividend distribution and substantial capital reinvestment, the company demonstrates a clear growth-focused orientation. The significant market capitalization of HKD 119.6 billion relative to current revenue suggests investor expectations of substantial future expansion in the smart driving technology market.

Valuation And Market Expectations

The market valuation implies high growth expectations, trading at substantial multiples to current financial metrics. Investors appear to be pricing in significant future market share gains and technology adoption in the autonomous driving sector, despite current modest revenue levels relative to market cap.

Strategic Advantages And Outlook

The company's proprietary technology stack and early-mover position in China's smart driving market provide competitive advantages. The outlook depends on successful commercialization partnerships with automakers and scaling adoption of its integrated hardware-software solutions in the rapidly evolving autonomous vehicle ecosystem.

Sources

Company financial reportsHong 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