Previous Close | $2.78 |
Intrinsic Value | $2.65 |
Upside potential | -5% |
Data is not available at this time.
Deswell Industries, Inc. operates as a manufacturer of injection-molded plastic parts and components, electronic products, and subassemblies, primarily serving OEM customers across industries such as consumer electronics, telecommunications, and automotive. The company generates revenue through contract manufacturing, leveraging its vertically integrated production facilities in China to offer cost-efficient solutions. Its market position is niche, focusing on mid-volume production runs where flexibility and precision are critical, rather than competing in high-volume commoditized segments. Deswell’s competitive edge lies in its ability to provide end-to-end services, from design and prototyping to mass production, catering to clients who prioritize reliability and supply chain stability. While the company operates in a highly competitive sector dominated by larger players, its specialization in diversified, lower-volume orders allows it to maintain steady relationships with long-term customers. The lack of significant debt and a cash-rich balance sheet further bolster its ability to navigate cyclical demand fluctuations in the manufacturing sector.
Deswell reported revenue of $69.4 million for FY 2024, with net income of $7.7 million, reflecting an 11.1% net margin. Operating cash flow stood at $13.2 million, significantly exceeding capital expenditures of $0.4 million, indicating strong cash generation efficiency. The company’s lean operational structure and focus on contract manufacturing contribute to its consistent profitability despite moderate revenue scales.
The company’s diluted EPS of $0.48 underscores its ability to translate modest revenue into meaningful earnings, supported by disciplined cost management. With no debt and $15.8 million in cash, Deswell exhibits high capital efficiency, as evidenced by its ability to fund operations and dividends entirely through organic cash flow. This positions it well to reinvest selectively or return capital to shareholders.
Deswell maintains a robust balance sheet, with $15.8 million in cash and equivalents and zero debt, highlighting exceptional financial health. The absence of leverage and strong liquidity provide flexibility to weather industry downturns or pursue opportunistic investments. Shareholders’ equity remains solid, underpinned by retained earnings and a conservative financial policy.
Revenue growth has been subdued, reflecting the mature nature of its niche manufacturing segments. However, the company’s dividend payout of $0.20 per share signals a commitment to returning capital, supported by its cash reserves. Future growth may hinge on expanding its customer base or diversifying into higher-margin product lines, though no aggressive expansion plans are currently evident.
The company’s valuation metrics are likely influenced by its stable but low-growth profile, with investors valuing its cash-rich balance sheet and dividend yield. Market expectations appear modest, given the lack of significant revenue expansion or transformative initiatives, though the absence of debt and consistent profitability may appeal to risk-averse investors.
Deswell’s strategic advantages include its debt-free status, operational flexibility, and entrenched relationships with OEM clients. The outlook remains stable, with potential upside from incremental efficiency gains or strategic partnerships. However, reliance on a concentrated manufacturing base in China and exposure to global supply chain risks could pose challenges in volatile macroeconomic conditions.
Company filings (10-K), CIK 0000946936
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |