investorscraft@gmail.com

Intrinsic ValueFoshan NationStar Optoelectronics Co.,Ltd (002449.SZ)

Previous Close$8.50
Intrinsic Value
Upside potential
Previous Close
$8.50

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

Foshan NationStar Optoelectronics operates as a specialized manufacturer within China's competitive LED semiconductor sector, focusing on both component production and application solutions. The company generates revenue through the design, manufacturing, and sale of LED chips, components, and finished modules serving diverse end-markets including general lighting, display technologies, and backlighting applications. Its product portfolio spans lighting chips, display components, indicator products, and specialized non-visual LED devices such as ultraviolet and horticulture lighting solutions, positioning it as an integrated player in the optoelectronics value chain. NationStar maintains its market position by serving domestic OEMs in consumer electronics, home appliances, and commercial lighting, leveraging its manufacturing scale and technical capabilities in packaging and module assembly. The company operates within the broader semiconductor industry context, facing competition from both large integrated device manufacturers and specialized LED producers, while navigating cyclical demand patterns in its key application markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.47 billion for the period, achieving net income of CNY 51.5 million, reflecting modest profitability in a competitive market. Operating cash flow generation was positive at CNY 240 million, while capital expenditures of CNY 202 million indicate ongoing investment in production capabilities. The diluted EPS of CNY 0.083 demonstrates the company's ability to maintain earnings despite industry margin pressures, with operational efficiency supported by its established manufacturing infrastructure.

Earnings Power And Capital Efficiency

NationStar's earnings power appears constrained by the competitive dynamics of the LED component market, with net income representing approximately 1.5% of revenue. The company generated positive operating cash flow that exceeded net income, suggesting reasonable quality of earnings. Capital allocation remains focused on maintaining production capabilities, with capex representing a significant portion of operating cash flow, indicating a capital-intensive business model typical for semiconductor manufacturing.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.36 billion, substantially exceeding total debt of CNY 348 million. This conservative financial structure provides significant buffer against industry volatility and supports operational flexibility. The low debt-to-equity profile reflects a prudent approach to financial management, with ample capacity to weather cyclical downturns or pursue strategic investments without leveraging the balance sheet excessively.

Growth Trends And Dividend Policy

NationStar demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.06 per share despite moderate earnings. The company's growth trajectory appears tempered by industry conditions, with revenue scale suggesting established market presence rather than rapid expansion. The dividend payout represents a significant portion of earnings, indicating management's focus on returning capital to shareholders while maintaining financial stability in a competitive sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.61 billion, the company trades at a premium to earnings, reflecting market expectations for potential recovery or specialization advantages. The beta of 1.12 indicates slightly higher volatility than the broader market, consistent with technology semiconductor stocks. Valuation metrics suggest investors may be pricing in expectations for improved profitability or market share gains in specific LED application segments.

Strategic Advantages And Outlook

NationStar's strategic position benefits from its vertical integration in LED manufacturing and diverse application expertise spanning lighting, displays, and specialized optoelectronics. The company's long-established presence since 1969 provides manufacturing experience and customer relationships in the Chinese market. The outlook remains contingent on technology adoption trends in LED applications, competitive dynamics, and the company's ability to differentiate in increasingly standardized component markets while managing cost pressures effectively.

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