investorscraft@gmail.com

Intrinsic ValueFoshan Electrical and Lighting Co.,Ltd (000541.SZ)

Previous Close$6.28
Intrinsic Value
Upside potential
Previous Close
$6.28

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

Foshan Electrical and Lighting operates as a comprehensive lighting solutions provider within China's competitive electrical equipment sector. The company generates revenue through the design, manufacturing, and marketing of a diversified portfolio including LED light sources, traditional lighting products, automotive LED luminaires, and electrical accessories like switches and sockets. This integrated approach allows it to serve both consumer and commercial markets across indoor, outdoor, and automotive applications. Operating in a mature but evolving industry, the company leverages its long-standing presence since 1958 to maintain relationships across distribution channels. Its market position is characterized by a focus on the domestic Chinese market while maintaining some international operations, competing on the basis of product range, manufacturing scale, and brand recognition developed over decades. The strategic emphasis on LED technology reflects the industry-wide transition towards energy-efficient lighting solutions, positioning the company within broader environmental and technological trends shaping demand.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 9.05 billion, achieving a net income of CNY 446 million, which translates to a net profit margin of approximately 4.9%. Operating cash flow was robust at CNY 598 million, significantly covering capital expenditures of CNY 368 million. This indicates a healthy conversion of earnings into cash, supporting ongoing operational needs and investment capacity without excessive reliance on external financing.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.29. The substantial operating cash flow relative to net income suggests quality earnings. Capital expenditure intensity is moderate, as evidenced by capex representing about 4.1% of revenue, indicating a mature operational model that does not require excessively high reinvestment rates to maintain its competitive position and production capabilities.

Balance Sheet And Financial Health

Foshan Electrical maintains a strong balance sheet with a cash position of CNY 3.21 billion against total debt of CNY 545 million, resulting in a net cash position. This low leverage profile provides significant financial flexibility and resilience. The company's liquid assets comfortably exceed its obligations, positioning it well to withstand industry cyclicality and pursue selective growth opportunities without financial strain.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of CNY 0.12 per share for FY 2024. This represents a payout ratio of approximately 41% based on diluted EPS, indicating a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. The dividend yield, coupled with the company's financial stability, suggests a balanced approach to growth and income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.15 billion, the stock trades at a P/E ratio of around 18.3 times trailing earnings. The beta of 0.541 suggests lower volatility compared to the broader market, which may reflect investor perception of the company's stable, albeit moderate-growth, profile within the industrial sector. This valuation implies market expectations of steady, rather than explosive, future performance.

Strategic Advantages And Outlook

The company's primary advantages include its long operating history, established brand, and diversified lighting product portfolio. The strategic focus on LED technology aligns with global energy efficiency trends. The outlook is contingent on execution within China's competitive lighting market and the ability to navigate raw material cost fluctuations. Its strong balance sheet provides a buffer against market uncertainties and funds potential technological upgrades or market expansion initiatives.

Sources

Company Financial ReportsShenzhen Stock Exchange

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