investorscraft@gmail.com

Intrinsic ValueSichuan Huiyuan Optical Communication Co., Ltd. (000586.SZ)

Previous Close$14.05
Intrinsic Value
Upside potential
Previous Close
$14.05

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

Sichuan Huiyuan Optical Communication operates as a specialized manufacturer within China's optical fiber cable industry, producing a diverse portfolio including common cables, ribbon cables, and specialized variants like micro and electrical optical fiber cables. The company's core revenue model is driven by manufacturing and direct sales of these physical products, which are critical infrastructure components for telecommunications, broadcasting, and various industrial sectors. Beyond manufacturing, it engages in supplementary activities such as system integration, software research and development, and import-export operations, creating a vertically integrated service offering. Its market position is that of a domestic niche player, serving critical infrastructure needs for main trunk line communications, LANs, and specialized applications in power, transportation, and military sectors. Operating since 1993 and based in Chengdu, the company competes in a capital-intensive and technology-driven segment of the broader communication equipment sector, where scale and technological advancement are key competitive factors. Its focus on specialized cables for railways, petroleum, and army applications suggests a strategy of targeting specific, high-barrier vertical markets within the larger Chinese communications infrastructure landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 422 million. However, it experienced a net loss of CNY 9.34 million, resulting in a negative diluted EPS of CNY -0.0483. Operational efficiency appears challenged, as indicated by negative operating cash flow of CNY 5.43 million, which, combined with capital expenditures of CNY 9.19 million, suggests potential strain on its core cash-generating abilities during this period.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, reflecting the reported net loss. The negative operating cash flow further underscores difficulties in converting sales into cash. Capital allocation is directed towards maintaining operations, as evidenced by capital expenditures that exceeded the operating cash outflow, indicating ongoing investment in its productive capacity despite the current unprofitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 78.25 million against total debt of CNY 40.13 million, providing a moderate liquidity buffer. The debt level is manageable relative to the cash holdings, but the negative cash flows from operations warrant close monitoring for sustained financial health, as they could erode the existing cash cushion over time if not reversed.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth, with the company reporting a net loss for the period. Reflecting this challenging performance and likely to conserve capital, the company's dividend policy resulted in a dividend per share of zero, prioritizing the reinforcement of its financial stability over shareholder distributions in the near term.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 2.55 billion. A beta of 1.24 suggests the stock is expected to be more volatile than the broader market. The valuation appears to factor in future growth potential or strategic value beyond the current period's negative earnings, as the market cap is significantly higher than the annual revenue.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing presence since 1993 and its focus on specialized optical cable products for critical infrastructure sectors. The outlook is contingent on its ability to leverage its integrated service model and niche market positioning to return to profitability and positive cash flow generation, which is essential for sustaining operations and funding future growth in a competitive industry.

Sources

Company Financials

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