investorscraft@gmail.com

Intrinsic ValueGuoguang Electric Company Limited (002045.SZ)

Previous Close$13.80
Intrinsic Value
Upside potential
Previous Close
$13.80

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

Guoguang Electric Company Limited operates as a specialized manufacturer within the consumer electronics sector, focusing primarily on the development and production of speaker drivers and integrated audio systems. The company serves a diverse global clientele, supplying components for applications ranging from consumer telephones and television sets to professional studio monitors and automotive sound systems. This positioning allows Guoguang Electric to leverage its technical expertise across multiple end-markets, mitigating reliance on any single product category. Its core revenue model is based on the business-to-business (B2B) sale of acoustic components and finished audio products to original equipment manufacturers (OEMs) and other industrial customers. The company's product portfolio is extensive, encompassing public address systems, commercial sound solutions, and custom installation products for residential markets, indicating a strategy of serving both mass-market and niche professional segments. Operating from its base in Guangzhou, China, the firm benefits from the region's established electronics manufacturing ecosystem. Its long history, dating back to 1951, suggests deep-rooted operational experience and likely longstanding customer relationships within the industry, providing a stable foundation in a highly competitive global market for acoustic components.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 7.90 billion, achieving a net income of CNY 253 million. This translates to a net profit margin of approximately 3.2%, indicating relatively thin margins which are characteristic of competitive manufacturing industries. The company generated CNY 151.7 million in operating cash flow, which was substantially outweighed by significant capital expenditures of CNY 583.6 million, pointing to a period of heavy investment in its operational capacity or infrastructure.

Earnings Power And Capital Efficiency

Guoguang Electric reported a diluted earnings per share of CNY 0.46. The substantial gap between operating cash flow and capital expenditures suggests that the company's current earnings power is being heavily reinvested into the business rather than being available for shareholder returns or debt reduction. This high level of capital intensity is a key factor in assessing its capital efficiency and future earnings potential.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 1.83 billion, providing a liquidity buffer. However, this is offset by total debt of CNY 2.55 billion, indicating a leveraged balance sheet. The relationship between cash reserves and debt obligations is a critical metric for evaluating the company's financial flexibility and ability to service its liabilities, especially in a capital-intensive industry.

Growth Trends And Dividend Policy

The company's dividend policy appears conservative, with a dividend per share of CNY 0 reported for the period. This suggests a retention of all earnings, likely to fund ongoing capital expenditures and support business growth initiatives. The significant capital investment signals a focus on expanding capacity or upgrading technology, which may be aimed at driving future revenue growth rather than providing immediate income to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.23 billion, the market values the company at a premium to its annual revenue. The beta of 0.399 indicates lower volatility compared to the broader market, which may reflect the company's established market position and stable, albeit competitive, industry dynamics. This valuation implies market expectations for steady, if not explosive, growth.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long operational history, diverse product applications, and entrenched position within the global audio component supply chain. The outlook will depend on its ability to efficiently deploy its significant capital investments to enhance productivity and maintain competitiveness. Success will be measured by improved margins and returns on the substantial capital being deployed into the business.

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