investorscraft@gmail.com

Intrinsic ValueCnlight Co.,Ltd (002076.SZ)

Previous Close$2.22
Intrinsic Value
Upside potential
Previous Close
$2.22

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

Cnlight Co., Ltd. operates as a specialized manufacturer within China's competitive consumer lighting industry, generating revenue through the design, production, and distribution of a diverse portfolio of illumination products. The company's core offerings span LED lighting solutions, including bulbs, spotlights, and panel lights, alongside traditional energy-saving lamps and automotive lighting components. This positions Cnlight to serve both the residential and commercial construction sectors, as well as the automotive aftermarket, making it susceptible to cyclical trends in Chinese consumer spending and real estate development. Its expansion into environmental purification products, such as air purifiers and UV sterilization equipment, represents a strategic diversification beyond its traditional lighting foundation. Operating from its base in Foshan, a major manufacturing hub, the company leverages China's extensive supply chain but faces intense competition from both domestic and international players. Its market position is that of a regional specialist, requiring continuous innovation and cost management to maintain relevance against larger, more diversified competitors in the furnishings and appliances sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 192 million. However, operational performance was challenged, resulting in a net loss of nearly CNY 31 million and negative diluted earnings per share. Operating cash flow was positive but modest at CNY 7 million, which was insufficient to cover capital expenditures of CNY -14.5 million, indicating potential constraints on reinvestment capacity from core operations.

Earnings Power And Capital Efficiency

The company's earnings power is currently under pressure, as evidenced by the net loss. The negative earnings per share reflects challenges in translating revenue into bottom-line profitability. The disparity between the positive operating cash flow and significantly higher capital expenditures suggests that investments in fixed assets are not being fully funded by operational activities, potentially impacting overall capital efficiency and returns.

Balance Sheet And Financial Health

Cnlight maintains a solid liquidity position with cash and equivalents of approximately CNY 102 million. Total debt is reported at CNY 34.9 million, resulting in a conservative debt-to-cash ratio. This strong cash balance relative to debt obligations provides a buffer against current operational losses and supports near-term financial stability, though sustained profitability challenges could gradually erode this cushion.

Growth Trends And Dividend Policy

The company's financial results indicate a period of contraction, with revenue generation accompanied by a net loss. Reflecting this challenging period and likely to conserve capital, the dividend per share was zero for the fiscal year. The current strategy appears focused on navigating market conditions rather than returning capital to shareholders, with growth prospects contingent on a return to profitability.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 2.13 billion. The company's beta of 0.484 suggests its stock price has historically been less volatile than the broader market. This valuation, set against a backdrop of negative earnings, implies that market expectations may be incorporating potential for a future turnaround or value derived from the company's balance sheet strength.

Strategic Advantages And Outlook

Cnlight's primary advantages include its established presence in the Chinese lighting market and a diversified product range that includes newer environmental purification offerings. The outlook is cautious, hinging on the company's ability to reverse its negative profitability trend. Success will depend on effective cost management, leveraging its strong cash position for strategic initiatives, and capitalizing on demand drivers in its core markets to achieve sustainable operations.

Sources

Company Description and Financial Data as Provided

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