investorscraft@gmail.com

Intrinsic ValueVisionox Technology Inc. (002387.SZ)

Previous Close$8.69
Intrinsic Value
Upside potential
Previous Close
$8.69

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

Visionox Technology Inc. operates as a specialized manufacturer in the competitive organic light-emitting diode (OLED) display industry, focusing on both active-matrix (AMOLED) and passive-matrix (PMOLED) flexible display technologies. The company generates revenue through the research, development, and sale of these advanced display products, which serve a diverse range of end markets including consumer electronics, automotive displays, industrial control instruments, and healthcare equipment. Its core business model involves significant upfront capital investment in production facilities and ongoing R&D to maintain technological relevance in a sector characterized by rapid innovation cycles and intense price competition. Within the global display panel market, Visionox positions itself as a domestic Chinese player aiming to capture market share from established international leaders. The company's strategic focus on flexible OLED technology aligns with industry trends toward bendable and foldable screens for smartphones and other portable devices. However, it operates in a capital-intensive industry where scale, yield rates, and technological patents are critical determinants of long-term profitability and market positioning against larger, more established rivals.

Revenue Profitability And Efficiency

For the fiscal year, Visionox reported revenue of CNY 7.93 billion, which was overshadowed by a substantial net loss of CNY -2.51 billion. The company's negative earnings per diluted share of CNY -1.81 reflects significant profitability challenges. While operating cash flow was positive at CNY 365.7 million, it was insufficient to cover capital expenditures of CNY -959.6 million, indicating ongoing heavy investment in production capacity and technology development that currently outweighs operational cash generation.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by the current operational scale and competitive market dynamics. The negative net income demonstrates that revenue levels are inadequate to cover the high fixed costs associated with OLED manufacturing. Capital efficiency appears challenged given the substantial capital expenditures relative to operating cash flow generation, suggesting the business requires continued external funding to support its growth ambitions and technological roadmap in this demanding sector.

Balance Sheet And Financial Health

Visionox maintains a cash position of CNY 5.74 billion against total debt of CNY 11.56 billion, indicating a leveraged balance sheet structure. The debt level significantly exceeds cash reserves, creating financial flexibility concerns. This capital structure reflects the substantial funding requirements of OLED manufacturing facilities, with the company relying on debt financing to support its capital-intensive operations and technology investments amid ongoing operational losses.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its current loss-making position and focus on reinvesting available capital into business expansion. Growth trends must be evaluated in the context of the challenging display panel market, where pricing pressure and technological obsolescence risks persist. The capital expenditure intensity suggests management is prioritizing capacity expansion and technological advancement over immediate shareholder returns, betting on future market adoption of its flexible OLED solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.25 billion, the market appears to be assigning value to Visionox's technological assets and future growth potential despite current profitability challenges. The negative beta of -0.063 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its unique risk profile as a specialized technology company. Valuation metrics based on earnings are not meaningful given the negative profitability, leaving investors to focus on revenue multiples and asset-based valuation approaches.

Strategic Advantages And Outlook

Visionox's strategic position hinges on its specialization in flexible OLED technology, particularly relevant for emerging applications in foldable devices and automotive displays. The outlook remains contingent on achieving manufacturing scale, improving yield rates, and securing design wins with major device manufacturers. Success depends on navigating intense competition while managing the financial burden of ongoing R&D and capacity expansion, with the potential payoff being increased adoption of OLED technology across multiple consumer and industrial applications.

Sources

Company filingsFinancial data provider

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