investorscraft@gmail.com

Intrinsic ValueShenzhen Sunnypol Optoelectronics Co.,Ltd. (002876.SZ)

Previous Close$25.81
Intrinsic Value
Upside potential
Previous Close
$25.81

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 Sunnypol Optoelectronics operates as a specialized manufacturer within the display technology supply chain, focusing on the research, development, production, and sale of LCD polarizers. These critical optical components are essential for controlling light in liquid crystal displays, forming the company's core revenue stream. Its product portfolio serves a diverse range of end markets, including consumer electronics like smartphones, tablets, computer monitors, and LCD televisions, alongside specialized applications such as 3D glasses, anti-glare lenses, and filters for photographic equipment. The company also develops polarized microscopes and special medical glasses, indicating a strategic push into niche, higher-value segments beyond mainstream consumer electronics. Operating from its Shenzhen headquarters since its 2007 founding, Sunnypol is embedded within China's extensive electronics manufacturing ecosystem. Its market position is that of a domestic supplier in a global industry historically dominated by Japanese and Korean firms, catering primarily to the vast Chinese LCD panel production base. The competitive landscape requires continuous technological advancement and cost efficiency, as polarizer performance directly impacts display quality, brightness, and energy consumption for downstream device makers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.59 billion. Profitability was subdued, with net income reaching CNY 68.1 million, resulting in a net profit margin of approximately 2.6%. Operating cash flow was positive at CNY 42.2 million, but this was significantly overshadowed by substantial capital expenditures of CNY -480.5 million, indicating heavy investment in production capacity or technological upgrades during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.39. The significant gap between the modest operating cash flow and the aggressive capital expenditure suggests that current earnings power is being heavily reinvested back into the business. This dynamic points to a focus on long-term capacity and capability building rather than generating substantial free cash flow in the near term, reflecting the capital-intensive nature of the optoelectronics manufacturing industry.

Balance Sheet And Financial Health

Sunnypol's financial structure shows a leveraged position, with total debt of CNY 1.72 billion against cash and equivalents of CNY 336.2 million. This debt level, relative to its market capitalization of approximately CNY 4.37 billion, indicates a reliance on debt financing, likely for funding its considerable capital expenditure program. The balance sheet strength is a key area for monitoring, given the cyclical nature of the display industry.

Growth Trends And Dividend Policy

Despite the capital-intensive investments, the company maintained a shareholder return policy, distributing a dividend per share of CNY 0.15. The commitment to a dividend, even amid significant reinvestment, suggests a balance between funding growth and providing investor returns. The growth trajectory appears to be strategically focused on expanding production capabilities, as evidenced by the capex level, which far exceeded annual earnings.

Valuation And Market Expectations

With a market capitalization of CNY 4.37 billion, the market valuation implies certain growth expectations from the company's expansionary investments. The stock's beta of 1.49 indicates higher volatility than the broader market, which is typical for technology hardware companies whose fortunes are tied to the cyclical demand patterns of the consumer electronics and display industries.

Strategic Advantages And Outlook

Sunnypol's strategic advantage lies in its specialization and integration within China's display supply chain, serving a critical component need for domestic panel producers. The outlook is intrinsically linked to global LCD market dynamics, technological shifts like the transition to OLED, and the company's ability to successfully utilize its new capital investments to capture market share and improve operational efficiency, thereby translating its expansion into sustained profitability.

Sources

Company Public Filings (SZSE)Provided Financial 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