investorscraft@gmail.com

Intrinsic ValueEdifier Technology Co., Ltd. (002351.SZ)

Previous Close$12.32
Intrinsic Value
Upside potential
Previous Close
$12.32

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

Edifier Technology Co., Ltd. operates as a specialized audio equipment manufacturer within the competitive consumer electronics sector. The company generates revenue through the design, production, and global distribution of a diverse portfolio of audio products, including sound bars, Bluetooth speakers, home theater systems, gaming headphones, and PC multimedia speakers. Its core business model leverages both original design manufacturing and its established Edifier brand, targeting multiple consumer segments across different price points and applications. Edifier maintains a significant international footprint, distributing products through established networks across North America, South America, Oceania, Europe, and the Asia Pacific regions. This global reach positions it as a notable player in the mid-tier audio market, competing on the basis of sound quality, design, and value proposition rather than competing directly with ultra-premium brands. The company's longevity, having been founded in 1996, provides a foundation of brand recognition and manufacturing expertise, particularly within its home market of China and other key growth regions.

Revenue Profitability And Efficiency

For the fiscal year, Edifier reported revenue of approximately CNY 2.94 billion. The company demonstrated solid profitability, with net income reaching CNY 449 million, translating to a healthy net margin of around 15.3%. Operating cash flow was strong at CNY 437 million, significantly exceeding capital expenditures, which indicates efficient conversion of earnings into cash and robust underlying operational performance.

Earnings Power And Capital Efficiency

Edifier's earnings power is evidenced by its diluted earnings per share of CNY 0.51. The company exhibits high capital efficiency, as reflected by minimal capital expenditures of just CNY 7.6 million relative to its operating cash flow. This suggests a mature operational model that requires limited reinvestment to maintain its productive capacity, thereby freeing up cash for other corporate purposes.

Balance Sheet And Financial Health

The company maintains a very strong balance sheet characterized by substantial liquidity. Cash and cash equivalents stood at CNY 604.6 million, which vastly exceeds its modest total debt of only CNY 6.4 million. This negligible debt level and high cash position indicate a conservative financial strategy and a low-risk financial structure with significant resilience to economic downturns.

Growth Trends And Dividend Policy

Edifier demonstrates a commitment to shareholder returns, supported by its strong cash generation. The company paid a dividend of CNY 0.25 per share, indicating a shareholder-friendly policy. The balance between a conservative balance sheet and a dividend payout suggests a focus on sustainable growth and returning excess capital to investors rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.6 billion, the market valuation implies certain growth expectations. A beta of 0.675 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure within the technology and consumer electronics sector.

Strategic Advantages And Outlook

Edifier's key advantages include its long-established brand, global distribution network, and a financially conservative posture. The outlook will depend on its ability to navigate competitive pressures, innovate within the audio product landscape, and effectively manage its international operations. Its strong balance sheet provides a solid foundation to weather market fluctuations and pursue strategic opportunities.

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