investorscraft@gmail.com

Intrinsic ValueLuxshare Precision Industry Co., Ltd. (002475.SZ)

Previous Close$51.69
Intrinsic Value
Upside potential
Previous Close
$51.69

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

Luxshare Precision Industry operates as a comprehensive electronics manufacturing services provider specializing in precision components and connectivity solutions. The company's core revenue model is built on designing, manufacturing, and selling a diverse portfolio of interconnect products including cable assemblies, connectors, structural parts, and various electronic modules. Its extensive product range serves multiple high-growth sectors including consumer electronics, telecommunications, automotive electronics, cloud computing infrastructure, and enterprise applications. Luxshare has strategically positioned itself as a critical supply chain partner to global technology leaders, leveraging its vertically integrated manufacturing capabilities and precision engineering expertise. The company's market position reflects its evolution from basic component supplier to a sophisticated solutions provider capable of delivering complex system-level products. This transition has enabled Luxshare to capture greater value within the electronics manufacturing ecosystem while diversifying its customer base across different technology verticals and geographic regions.

Revenue Profitability And Efficiency

Luxshare generated robust revenue of CNY 268.8 billion for FY 2024, demonstrating significant scale in its manufacturing operations. The company maintained a net income of CNY 13.4 billion, reflecting competitive margins within the electronics manufacturing sector. Operating cash flow of CNY 27.1 billion substantially exceeded capital expenditures of CNY 12.1 billion, indicating efficient cash generation from core operations. This strong cash flow performance supports the company's ongoing investments in capacity expansion and technological upgrades while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 1.85, reflecting its earnings power across a substantial share base of 7.2 billion shares. Luxshare's operating cash flow generation significantly outpaced its net income, suggesting high-quality earnings with minimal non-cash adjustments. The substantial gap between operating cash flow and capital expenditures indicates strong free cash flow generation, providing capital for both reinvestment and shareholder returns while maintaining operational independence.

Balance Sheet And Financial Health

Luxshare maintains a solid liquidity position with cash and equivalents of CNY 48.4 billion against total debt of CNY 59.0 billion. The company's financial structure shows moderate leverage, with debt levels representing a manageable proportion of its equity base and operating cash flow. This balanced capital structure provides financial stability while supporting strategic investments in capacity expansion and technology development to maintain competitive positioning.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, supporting growth initiatives while returning capital to shareholders. Luxshare paid a dividend of CNY 0.20 per share, reflecting a conservative payout ratio that prioritizes reinvestment in business expansion. This strategy aligns with the capital-intensive nature of precision manufacturing while providing shareholders with consistent returns, supporting the company's long-term growth trajectory in evolving technology markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 386.5 billion, Luxshare trades at a premium valuation reflective of its market leadership position and growth prospects. The beta of 1.03 indicates stock volatility slightly above the broader market, consistent with technology manufacturing companies. Market expectations appear to incorporate the company's strategic positioning within global supply chains and its diversification across multiple high-growth technology segments.

Strategic Advantages And Outlook

Luxshare's competitive advantages stem from its vertical integration, precision manufacturing capabilities, and strategic relationships with leading technology brands. The company's outlook remains positive as it continues to expand into higher-value segments including automotive electronics, cloud infrastructure, and smart wearables. However, it faces challenges from global supply chain dynamics, currency fluctuations, and intense competition in the electronics manufacturing services sector requiring continuous innovation and cost management.

Sources

Company Financial ReportsShenzhen Stock Exchange filingsBloomberg

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