investorscraft@gmail.com

Intrinsic ValueWuhan Guide Infrared Co., Ltd. (002414.SZ)

Previous Close$16.59
Intrinsic Value
Upside potential
Previous Close
$16.59

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

Wuhan Guide Infrared Co., Ltd. operates as a specialized manufacturer within the infrared thermal imaging technology sector, focusing on the research, development, and commercialization of advanced infrared systems. The company's core revenue model is derived from the sale of its proprietary infrared detectors, core modules, and fully integrated systems tailored for a diverse industrial and consumer clientele. Its product portfolio spans critical applications, including industrial inspection in electric power and petrochemical sectors, public safety solutions for law enforcement and firefighting, and emerging technologies like automotive ADAS night vision systems. This positions the company at the intersection of industrial automation, security technology, and advanced driver-assistance systems. Within the competitive landscape of the global infrared imaging market, Guide Infrared has established a significant presence in Asia, leveraging its vertical integration from detector production to end-system assembly. The company's market position is characterized by its technological specialization and its ability to serve both traditional industrial maintenance markets and high-growth areas such as automotive safety and intelligent security, navigating a sector dominated by a few key international players.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.68 billion. However, profitability was significantly challenged, with a net loss of CNY 447 million and a diluted EPS of -CNY 0.10. Operating cash flow remained positive at CNY 232 million, but this was substantially outweighed by significant capital expenditures of CNY 728 million, indicating heavy ongoing investment in its production capacity and technological infrastructure, which pressured free cash flow.

Earnings Power And Capital Efficiency

The current earnings power is under pressure, as evidenced by the net loss. The substantial capital expenditure program, which far exceeded operating cash flow, suggests the company is in an aggressive investment phase to build out its manufacturing capabilities and product lines. This strategy prioritizes long-term market positioning and technological advancement over short-term earnings, reflecting a focus on capitalizing on future growth opportunities in its core and adjacent markets.

Balance Sheet And Financial Health

The company's balance sheet shows a cash position of CNY 574 million against total debt of CNY 1.11 billion, indicating a leveraged financial structure. The net debt position, coupled with the reported net loss, points to heightened financial risk and potential liquidity constraints. The ability to service this debt will be a critical factor, dependent on a return to profitability and improved cash generation from its recent investments.

Growth Trends And Dividend Policy

Despite the current loss, the company maintained a nominal dividend payment of CNY 0.01 per share, signaling a commitment to shareholder returns. The aggressive capital expenditure suggests a focus on growth, likely targeting expansion in applications like ADAS and security surveillance. The trend indicates a strategic bet on future market expansion, with current profitability being secondary to securing a stronger long-term market position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 48.3 billion, the market valuation appears to factor in significant future growth potential beyond the current negative earnings. A beta of 1.55 indicates the stock is substantially more volatile than the broader market, reflecting investor perception of higher risk associated with its growth strategy and current financial performance, alongside sensitivity to sector-specific cycles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technological expertise and vertically integrated model within the infrared imaging industry. The outlook is contingent on the successful commercialization of its capacity investments and its ability to penetrate high-growth segments like automotive ADAS. Key challenges include managing its debt load and achieving a swift return to profitability to validate its growth-oriented capital allocation strategy and sustain its competitive positioning.

Sources

Company FinancialsShenzhen 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