investorscraft@gmail.com

Intrinsic ValueAnhui Coreach Technology Co.,Ltd (002983.SZ)

Previous Close$24.73
Intrinsic Value
Upside potential
Previous Close
$24.73

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

Anhui Coreach Technology operates as a specialized manufacturer within the display photoelectric and health intelligent light source systems sector. The company's core revenue model is built on the research, development, production, and sale of sophisticated backlight modules, specialized lighting solutions, and advanced packaging products. These components are essential for various display technologies and health-focused lighting applications, positioning the firm within the broader technology hardware ecosystem. Coreach serves diverse industrial and consumer markets that require precision optical components and energy-efficient light source systems. The company's market position is characterized by its technical specialization in photoelectric systems, which requires significant R&D capabilities and manufacturing expertise. This focus on display backlighting and intelligent health lighting creates a distinct niche within China's competitive technology hardware landscape. The company's headquarters in Hefei places it within a growing technology manufacturing hub, potentially offering supply chain advantages. Coreach's product portfolio addresses evolving demand for advanced display technologies and health-conscious lighting solutions across multiple application segments.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, the company reported revenue of approximately CNY 1.18 billion with net income of CNY 118.4 million, translating to a net margin of roughly 10%. The diluted earnings per share stood at CNY 0.58. However, operating cash flow was negative at CNY -54.7 million, while capital expenditures totaled CNY -89.0 million, indicating significant investment activity during the period that impacted cash generation.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with net income exceeding CNY 118 million, reflecting effective operational execution in its specialized photoelectric products segment. The negative operating cash flow suggests working capital investments or timing differences in receivables, which may be temporary given the capital-intensive nature of the industry. The substantial capital expenditures relative to operating cash flow indicate an aggressive investment phase in production capacity or technological upgrades.

Balance Sheet And Financial Health

Coreach maintains a strong balance sheet position with cash and equivalents of CNY 152.3 million against minimal total debt of approximately CNY 10.9 million. This conservative debt profile results in a robust liquidity position and low financial leverage. The significant cash reserves provide ample flexibility for ongoing operations and strategic investments without reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend policy, distributing CNY 0.25 per share. The dividend payout represents a substantial portion of earnings, indicating management's confidence in sustainable cash generation. The capital expenditure levels suggest ongoing investment in growth initiatives, balancing shareholder returns with capacity expansion and technological advancement in the competitive display components market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.62 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.258 indicates lower volatility compared to the broader market, potentially reflecting the company's established niche position and stable operational characteristics within the technology hardware sector.

Strategic Advantages And Outlook

Coreach's strategic advantages lie in its specialized expertise in display photoelectric systems and health intelligent lighting, sectors with growing demand driven by technological advancement and health consciousness. The company's strong balance sheet provides strategic flexibility to navigate market cycles and invest in R&D. The outlook will depend on execution in scaling operations while maintaining technological competitiveness in China's evolving display and lighting markets.

Sources

Company filingsMarket 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