investorscraft@gmail.com

Intrinsic ValueJiangsu Rijiu Optoelectronics Jointstock Co., Ltd (003015.SZ)

Previous Close$15.93
Intrinsic Value
Upside potential
Previous Close
$15.93

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

Jiangsu Rijiu Optoelectronics operates as a specialized chemical company focused on the development, production, and sale of high-performance optical films, primarily serving the display and touch panel industries. Its core product portfolio includes ITO (Indium Tin Oxide) films and optical hardened films, which are critical components for enhancing display clarity, touch sensitivity, and durability in consumer electronics such as smartphones, tablets, and monitors. The company's revenue model is based on manufacturing and selling these specialized materials to downstream panel makers and device assemblers. Operating within China's vast electronics supply chain, Rijiu Optoelectronics occupies a niche position as a domestic supplier of key optoelectronic materials. The company's market positioning leverages its technical expertise in coating and film processing technologies, competing in a segment characterized by stringent technical requirements and continuous innovation pressure from end-device manufacturers. Its foundation in 2010 and subsequent growth reflect the expansion of China's display industry, with the company establishing itself as a specialized participant in the optoelectronic materials value chain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately 583 million CNY, achieving a net income of 67.5 million CNY. This translates to a net profit margin of roughly 11.6%, indicating reasonable profitability within its specialized sector. Operating cash flow was strong at 136.5 million CNY, significantly exceeding net income and suggesting healthy cash conversion from its operations. Capital expenditures were minimal at just over 5 million CNY, reflecting a capital-light business model focused on operational efficiency rather than heavy asset investment.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of 0.25 CNY. The substantial operating cash flow generation, which more than doubled reported net income, underscores strong underlying business performance and efficient working capital management. The minimal capital expenditure requirement relative to operating cash flow highlights a business that does not require significant reinvestment to maintain its current operations, potentially allowing for greater cash returns to shareholders or strategic investments.

Balance Sheet And Financial Health

Jiangsu Rijiu maintains a conservative financial position with cash and equivalents of 164.2 million CNY against total debt of 40.5 million CNY, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and indicates low financial risk. The balance sheet structure suggests the company has ample capacity to fund operations and pursue strategic initiatives without relying heavily on external financing, positioning it well to navigate industry cycles.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing 0.2 CNY per share. This represents a substantial payout ratio of approximately 80% of its diluted EPS, signaling management's commitment to returning capital to shareholders. The combination of strong cash generation and minimal capital requirements supports this generous dividend distribution while maintaining financial stability. Future growth will likely depend on demand trends in the display and touch panel markets that drive its optical film products.

Valuation And Market Expectations

With a market capitalization of approximately 5.06 billion CNY, the company trades at a price-to-earnings multiple derived from its current earnings and share count. The beta of 0.57 suggests the stock has exhibited lower volatility than the broader market, potentially reflecting its niche market position and stable financial characteristics. Market expectations appear to balance the company's solid profitability and dividend yield against its exposure to the cyclical electronics manufacturing sector.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in optoelectronic materials, positioning within China's electronics manufacturing ecosystem, and a financially conservative approach. The outlook is tied to technological evolution in display technologies and demand from consumer electronics manufacturers. Its strong cash position provides a buffer against industry volatility and opportunities for selective investment in product development or market expansion to sustain its competitive position in the specialized chemicals segment.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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