investorscraft@gmail.com

Intrinsic ValueDaoming Optics&Chemical Co.,Ltd (002632.SZ)

Previous Close$12.30
Intrinsic Value
Upside potential
Previous Close
$12.30

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

Daoming Optics&Chemical Co., Ltd. operates as a specialized manufacturer within the global reflective materials sector, focusing on research, development, and production of high-performance safety and functional materials. Its core revenue model is built on the sale of reflective sheeting and fabrics, vehicle conspicuity marking tapes, and advanced packaging films, primarily serving industrial, transportation safety, and consumer goods markets. The company has established a distinct position by integrating chemical expertise with material science, developing products like multi-function compound materials and specialized release films that cater to stringent regulatory and performance requirements. Operating from its base in Yongkang, China, Daoming Optics leverages its vertical integration from R&D to manufacturing to maintain cost control and product quality, competing in a niche but essential segment of the specialty chemicals industry. Its international sales presence indicates an ability to meet diverse global standards, positioning it as a credible supplier in safety-critical applications where material durability and reflectivity are paramount.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.44 billion, achieving a net income of CNY 170 million, which translates to a net profit margin of approximately 11.8%. Operating cash flow was robust at CNY 262 million, significantly exceeding capital expenditures of CNY 31 million, indicating strong conversion of earnings into cash. This healthy cash generation relative to modest capital spending points to efficient operational management and a capital-light business model, supporting reinvestment capacity and financial flexibility.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.27. The substantial operating cash flow of CNY 262 million, which is over 1.5 times net income, underscores strong underlying profitability and high-quality earnings. The low level of capital expenditures relative to operating cash flow suggests the business does not require heavy ongoing investment to maintain its operations, reflecting favorable capital efficiency and the potential for consistent free cash flow generation.

Balance Sheet And Financial Health

Daoming Optics maintains a conservative financial structure with cash and equivalents of CNY 257 million against total debt of CNY 429 million. The net debt position is modest, indicating manageable leverage. The company's liquidity appears adequate, supported by its strong operating cash flow, which provides a cushion for meeting obligations and funding future growth initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend per share of CNY 0.26, which represents a high payout ratio relative to its EPS of CNY 0.27. This policy signals management's confidence in its current cash flow stability and commitment to returning capital to shareholders. Future growth will likely be driven by expansion of its product applications and penetration in international markets, balanced against its substantial dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.10 billion, the stock trades at a price-to-earnings multiple derived from its current earnings and market value. A beta of 0.73 suggests the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking a more stable profile within the basic materials sector. The valuation reflects market expectations for steady, rather than explosive, growth given the company's mature niche market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio focused on safety and functional materials, which creates barriers to entry through technical expertise and regulatory certifications. The outlook is tied to global demand for traffic safety products and advanced packaging solutions. Its continued investment in R&D is crucial for maintaining technological leadership and developing new applications to drive long-term growth within its core markets.

Sources

Company DescriptionFinancial Data Provided

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