investorscraft@gmail.com

Intrinsic ValueShenzhen AOTO Electronics Co., Ltd. (002587.SZ)

Previous Close$6.80
Intrinsic Value
Upside potential
Previous Close
$6.80

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

Shenzhen AOTO Electronics operates as a specialized manufacturer and solution provider in the LED display and financial technology sectors. The company's core revenue model derives from designing, manufacturing, and selling a comprehensive portfolio of LED application products, including commercial, creative, rental, and all-in-one LED displays. This is complemented by proprietary software offerings like the LED player blue peacock and LED constructor systems, which serve transportation, television studio, and digital media industries. AOTO maintains a diversified market presence across China and international markets, positioning itself as an integrated provider with services spanning pre-sale, sale, and after-sale support. Within the competitive hardware and equipment sector, the company leverages its longstanding industry experience since its 1993 founding to cater to both B2B and professional audiovisual clients. Its market position is characterized by technological specialization in LED video control systems, though it operates in a fragmented and highly competitive landscape against larger electronic component manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 722 million for the period, but experienced a net loss of CNY 38.5 million, indicating significant profitability challenges. Operational efficiency appears strained, with negative operating cash flow of CNY 15.3 million and capital expenditures of CNY 27 million. The diluted EPS of -0.06 reflects the current unprofitability, suggesting margin pressure or elevated operating costs within its competitive market environment.

Earnings Power And Capital Efficiency

AOTO's current earnings power is constrained, as evidenced by the negative net income and operating cash flow. The company's capital allocation shows ongoing investment in the business with meaningful capital expenditures, though this has not translated to positive cash generation. The negative cash flow from operations relative to capital spending indicates potential challenges in converting investments into profitable returns in the near term.

Balance Sheet And Financial Health

AOTO maintains a relatively strong liquidity position with cash and equivalents of CNY 350 million, providing a substantial buffer against current operational losses. Total debt appears minimal at CNY 7.8 million, suggesting a conservative leverage profile. The company's balance sheet structure indicates financial stability despite operational headwinds, with ample cash reserves to support ongoing business requirements.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.02 per share, indicating a commitment to shareholder returns. The growth trajectory appears mixed, with the company navigating a competitive LED display market while continuing its international expansion efforts. The dividend policy suggests management confidence in the company's medium-term financial stability despite recent operational setbacks.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.08 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations for future recovery or growth prospects. The beta of 0.97 indicates stock volatility roughly in line with the broader market, suggesting investors view the company as having average systematic risk within its sector.

Strategic Advantages And Outlook

AOTO's strategic advantages include its long-standing industry presence since 1993 and integrated product-service approach. The outlook remains challenging given current profitability issues, but the company's strong cash position provides operational flexibility. Success will depend on improving operational efficiency, leveraging its software-hardware integration capabilities, and navigating the competitive dynamics in both LED display and financial technology markets.

Sources

Company filingsShenzhen 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