investorscraft@gmail.com

Intrinsic ValueHubei W-olf Photoelectric Technology Co., Ltd. (002962.SZ)

Previous Close$15.36
Intrinsic Value
Upside potential
Previous Close
$15.36

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

Hubei W-olf Photoelectric Technology operates as a specialized manufacturer of precision photoelectric film components within China's technology hardware sector. The company's core revenue model centers on the research, development, production, and sale of sophisticated optical filters, primarily infrared cut-off filters and biometric filters. These components are critical elements in digital imaging systems, serving diverse applications from consumer electronics to automotive and security surveillance markets. The company has established a niche position by focusing on high-precision manufacturing processes required for these specialized optical films. Operating in a competitive segment of the photoelectric components industry, Hubei W-olf leverages its technical expertise to supply products that enhance image quality and functionality in various camera systems. Its market positioning reflects a specialized supplier strategy rather than broad component manufacturing, targeting specific performance requirements in digital imaging applications. The company's operations are concentrated within China, serving domestic demand for precision optical components while navigating the competitive dynamics of the global photoelectric technology supply chain.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.08 billion with net income of CNY 65.1 million, resulting in a net profit margin of approximately 6.0%. Operating cash flow was positive at CNY 61.2 million, though capital expenditures of CNY 58.3 million indicate significant ongoing investment in production capabilities. The modest profitability suggests competitive market conditions or potentially high research and development costs inherent to the precision photoelectric components industry.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.22 for the fiscal year, reflecting its earnings capacity relative to its equity base. Operating cash flow coverage of capital expenditures appears adequate, with modest positive free cash flow generation. The capital intensity of the business is evident from the substantial capex relative to operating cash flow, indicating ongoing investment requirements to maintain technological competitiveness in the photoelectric components market.

Balance Sheet And Financial Health

Hubei W-olf maintains a strong liquidity position with cash and equivalents of CNY 1.12 billion against total debt of CNY 86.0 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility and reduces financial risk. The minimal debt level suggests a cautious approach to leverage, potentially supporting stability during industry cycles while allowing for strategic investments when opportunities arise.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.20, representing a substantial payout relative to its EPS of CNY 0.22. This high dividend distribution ratio may indicate management's confidence in current cash flows or a strategic emphasis on shareholder returns. The relationship between earnings and dividend policy warrants monitoring for sustainability, particularly given the capital-intensive nature of the business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.31 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.885 suggests moderately lower volatility compared to the broader market, potentially reflecting the company's niche market position and stable business model. Valuation metrics appear to incorporate expectations for continued operation within the specialized photoelectric components segment.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialization in precision photoelectric films, a segment requiring technical expertise and manufacturing capabilities. Its focus on infrared and biometric filters aligns with growing demand in digital imaging applications across multiple industries. The strong balance sheet provides a foundation for potential expansion or weathering industry downturns, while the concentrated product portfolio presents both specialization benefits and diversification challenges that will influence future performance.

Sources

Company financial statementsShenzhen 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