investorscraft@gmail.com

Intrinsic ValueShenzhen Laibao Hi-Tech Co., Ltd. (002106.SZ)

Previous Close$11.87
Intrinsic Value
Upside potential
Previous Close
$11.87

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

Shenzhen Laibao Hi-Tech operates as a specialized manufacturer of critical components for the flat panel display industry, focusing on upstream materials and touch-sensitive devices. The company's core revenue model centers on the research, development, and production of advanced materials including ITO conductive glass, capacitive touch screens, color filters, and TFT-LCD panels. These components serve as essential inputs for various electronic displays, positioning Laibao Hi-Tech within the technology hardware supply chain. Its product portfolio targets multiple high-growth application segments, particularly smartphones, tablet computers, and touch-enabled notebooks, while also expanding into specialized markets such as automotive instrumentation, medical devices, and industrial control panels. This diversification strategy helps mitigate cyclicality in consumer electronics demand. Founded in 1992 and based in Shenzhen, the company leverages China's manufacturing ecosystem and proximity to major electronics producers. Its market position reflects a niche specialization in display materials rather than end-product assembly, competing with other component suppliers on technological capability, production quality, and cost efficiency. The company's longevity in the industry suggests established customer relationships and manufacturing expertise, though it operates in a highly competitive segment characterized by rapid technological evolution and pricing pressures.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.90 billion for the period, achieving net income of CNY 374 million. This translates to a net profit margin of approximately 6.4%, indicating moderate profitability in its capital-intensive industry. Operating cash flow of CNY 482 million was substantially lower than capital expenditures of CNY -2.00 billion, suggesting significant ongoing investment in production capacity or technological upgrades that may pressure short-term cash generation despite positive operational performance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.53, reflecting the company's earnings capacity relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow by a wide margin, indicates a strategic focus on capacity expansion or technological advancement. This investment intensity may temporarily pressure returns but could enhance long-term competitive positioning in the display materials sector if deployed effectively toward high-growth applications.

Balance Sheet And Financial Health

Shenzhen Laibao maintains a robust liquidity position with cash and equivalents of CNY 4.35 billion against minimal total debt of CNY 68 million. This conservative capital structure provides significant financial flexibility and indicates low leverage risk. The substantial cash reserves relative to debt obligations suggest capacity for further strategic investments or weathering industry downturns, though the high cash balance may also indicate opportunities for more efficient capital allocation.

Growth Trends And Dividend Policy

The company demonstrated a shareholder return policy through a dividend per share of CNY 0.10, representing a payout ratio of approximately 19% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The significant capital expenditure program suggests management is prioritizing growth initiatives, potentially targeting expansion in automotive and industrial display applications where demand is less cyclical than consumer electronics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.57 billion, the company trades at a price-to-earnings ratio of around 23 based on trailing earnings. The beta of 1.03 indicates stock volatility roughly in line with the broader market. This valuation multiple reflects market expectations for continued growth in display component demand, balanced against competitive pressures and capital intensity inherent in the hardware manufacturing sector.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1992 provides manufacturing expertise and customer relationships that newer entrants may lack. Its strategic focus on diversified applications beyond consumer electronics, particularly in automotive and industrial segments, may provide more stable demand streams. The outlook depends on execution of capacity expansions and ability to maintain technological relevance amid rapid display technology evolution, with financial strength providing a buffer during industry transitions.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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