investorscraft@gmail.com

Intrinsic ValueDongguan Kingsun Optoelectronic Co.,Ltd. (002638.SZ)

Previous Close$3.06
Intrinsic Value
Upside potential
Previous Close
$3.06

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

Dongguan Kingsun Optoelectronic operates as a specialized manufacturer within the global LED lighting industry, generating revenue through the design, production, and sale of a comprehensive portfolio of lighting solutions. The company serves diverse end-markets, including municipal infrastructure with street and tunnel lights, industrial applications with high-bay lighting, and architectural and commercial projects with specialized flood and linear lights. Its product range extends to smart lighting, residential fixtures, and solar-powered options, positioning it as a vertically integrated player in the competitive electrical equipment sector. The firm's market position is characterized by its broad product catalog catering to both functional and aesthetic lighting needs across commercial, industrial, and public sectors. Founded in 1993 and based in Dongguan, China, a major manufacturing hub, the company leverages regional supply chain advantages but operates in a highly fragmented market with intense price competition. Its long-standing presence suggests established production capabilities, though it must continually innovate to differentiate its offerings from numerous domestic and international competitors in the industrials sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 378 million. However, this was overshadowed by a significant net loss of nearly CNY 249 million, resulting in a diluted EPS of -CNY 0.17. Operational efficiency appears challenged, as evidenced by negative operating cash flow of over CNY 56 million, which, combined with capital expenditures of CNY 44 million, indicates a cash-consuming business model during this period.

Earnings Power And Capital Efficiency

The company's earnings power is currently under severe pressure, with substantial losses reflecting potential issues with pricing, cost control, or market demand. The negative cash flow from operations suggests that core business activities are not generating sufficient cash to sustain operations, requiring external funding or the use of existing cash reserves. Capital allocation efficiency is a critical area for improvement.

Balance Sheet And Financial Health

The balance sheet shows a cash position of approximately CNY 194 million, which provides some short-term liquidity. A notably positive aspect is the minimal total debt of just CNY 3.2 million, indicating a very low leverage ratio and reduced financial risk. This strong liquidity position relative to its debt obligations offers a buffer amidst operational challenges.

Growth Trends And Dividend Policy

Current financial results point to a contraction rather than growth, with the company experiencing a substantial net loss. Reflecting this difficult financial period, the company did not distribute a dividend to shareholders, aligning its capital preservation strategy with the need to navigate operational headwinds and conserve cash.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 3.59 billion. The significant disparity between the market cap and the company's recent financial performance, including losses and negative cash flow, suggests that market expectations may be factoring in a potential recovery, future growth prospects, or asset value not immediately apparent from the income statement.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long operating history since 1993, a diverse product portfolio across multiple lighting segments, and a virtually debt-free balance sheet. The outlook is cautious, hinging on its ability to reverse the negative profitability trend, improve cash generation, and effectively compete in a crowded market. Success will depend on operational restructuring and potentially leveraging its smart and solar lighting offerings.

Sources

Company Filings (SZSE)Market 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