investorscraft@gmail.com

Intrinsic ValueOFILM Group Co., Ltd. (002456.SZ)

Previous Close$9.76
Intrinsic Value
Upside potential
Previous Close
$9.76

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

OFILM Group operates as a specialized manufacturer of optical and photoelectric components, serving global consumer electronics and automotive sectors. The company's core revenue model centers on designing, producing, and selling high-precision modules including compact camera systems, touch panels, fingerprint recognition units, and smart vehicle electronics. Its product portfolio targets essential functionalities within smartphones, tablets, personal computers, wearables, and increasingly sophisticated automotive interfaces, positioning OFILM within the competitive technology hardware ecosystem. The firm maintains an international footprint with operations across China, the United States, Japan, South Korea, and Europe, leveraging manufacturing scale and technical expertise to supply leading device makers. OFILM's market position reflects its role as a critical component supplier in complex electronics supply chains, where it must balance innovation with cost efficiency. The company navigates sector dynamics characterized by rapid technological evolution, cyclical demand patterns, and intense pricing pressure from both customers and competitors. Its strategic focus on expanding into automotive electronics represents a diversification effort to capture growth in vehicle digitization and advanced driver-assistance systems.

Revenue Profitability And Efficiency

OFILM generated revenue of CNY 20.4 billion for the period, achieving a net income of CNY 58.4 million. This results in a very slim net profit margin of approximately 0.3%, indicating significant pressure on profitability despite substantial top-line figures. The company reported positive operating cash flow of CNY 78.9 million, which was substantially outweighed by capital expenditures of CNY -502.0 million, reflecting ongoing investments in production capacity and technology.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0177, demonstrating minimal earnings power relative to its market capitalization. The significant gap between operating cash flow and capital expenditures suggests heavy reinvestment requirements, which currently constrain free cash flow generation. This capital intensity is characteristic of the hardware manufacturing sector, where maintaining technological relevance requires continual equipment upgrades and process improvements.

Balance Sheet And Financial Health

OFILM maintains a cash position of CNY 1.17 billion against total debt of CNY 4.53 billion, indicating a leveraged balance sheet structure. The debt-to-equity ratio appears elevated, though specific equity figures are unavailable in the provided data. The company's financial health is moderated by its cash reserves but constrained by substantial debt obligations that require careful liquidity management amid thin profit margins.

Growth Trends And Dividend Policy

The company paid no dividend during the period, consistent with a reinvestment strategy focused on business development rather than shareholder returns. Growth trends appear challenged given the minimal net income relative to revenue scale, suggesting the company is prioritizing operational stabilization and market positioning over immediate profitability expansion. The strategic pivot toward automotive electronics represents a potential growth vector, though its contribution to financial performance remains to be fully realized.

Valuation And Market Expectations

With a market capitalization of approximately CNY 44.3 billion, the market values OFILM at a significant premium to its current earnings, reflecting expectations of future recovery and growth. The beta of 0.272 suggests lower volatility compared to the broader market, potentially indicating investor perception of the stock as less risky despite its operational challenges. Valuation metrics imply optimism regarding the company's strategic repositioning and potential margin improvement.

Strategic Advantages And Outlook

OFILM's primary advantages include its established manufacturing capabilities, diverse product portfolio, and international customer base. The outlook depends on successful execution of its automotive electronics strategy and improved operational efficiency to enhance profitability. The company faces headwinds from intense competition and pricing pressure in consumer electronics, requiring careful navigation of industry cycles and technological shifts to achieve sustainable financial performance.

Sources

Company filingsMarket data

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