investorscraft@gmail.com

Intrinsic ValueSunny Optical Technology (Group) Company Limited (0Z4I.L)

Previous Close£63.05
Intrinsic Value
Upside potential
Previous Close
£63.05

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

Sunny Optical Technology (Group) Company Limited is a leading player in the optical and optoelectronic components industry, specializing in advanced imaging solutions for consumer electronics, automotive, and industrial applications. The company operates through three core segments: Optical Components, Optoelectronic Products, and Optical Instruments, catering to high-growth markets such as smartphones, automotive imaging, and security surveillance. Its product portfolio includes precision lenses, camera modules, and intelligent inspection equipment, leveraging integrated optical, electronic, and mechanical technologies. Sunny Optical has established a strong market position by supplying key components to global technology brands, supported by its vertically integrated manufacturing capabilities and R&D focus on emerging trends like AR/VR and semiconductor technologies. The company benefits from its geographic diversification, with operations spanning China, Asia, Europe, and North America, reinforcing its resilience against regional demand fluctuations. As a pioneer in optical innovation since 1984, Sunny Optical maintains a competitive edge through continuous technological advancements and strategic collaborations with industry leaders.

Revenue Profitability And Efficiency

Sunny Optical reported revenue of HKD 38.29 billion for the period, with net income of HKD 2.70 billion, reflecting a net margin of approximately 7.0%. The diluted EPS stood at HKD 2.48, indicating stable earnings per share. However, operating cash flow and capital expenditure data were unavailable, limiting a full assessment of cash conversion efficiency. The company's profitability is influenced by its ability to scale high-margin products like automotive and premium smartphone lenses.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified product mix and technological leadership in optical solutions. With a market capitalization of HKD 67.29 billion and a beta of 0.961, Sunny Optical exhibits lower volatility relative to the broader market. The absence of operating cash flow data restricts a detailed analysis of capital efficiency, but its focus on R&D (e.g., infrared and semiconductor technologies) suggests long-term investment in high-growth areas.

Balance Sheet And Financial Health

Sunny Optical maintains a balanced financial position, with HKD 4.51 billion in cash and equivalents against total debt of HKD 6.14 billion. The debt level appears manageable given its revenue scale and market position. The company's liquidity and leverage metrics are not fully verifiable due to missing data, but its consistent profitability and industry standing suggest prudent financial management.

Growth Trends And Dividend Policy

The company's growth is driven by demand for advanced imaging in smartphones, automotive ADAS, and industrial applications. A dividend of HKD 0.219 per share reflects a commitment to shareholder returns, though the payout ratio remains modest. Sunny Optical's expansion into AR/VR and semiconductor-related technologies positions it for future growth, albeit with cyclical exposure to consumer electronics demand.

Valuation And Market Expectations

Trading at a market cap of HKD 67.29 billion, Sunny Optical's valuation reflects its leadership in optical components and optoelectronics. Investors likely price in its technological edge and exposure to high-growth sectors, though macroeconomic and supply chain risks may temper expectations. The absence of detailed cash flow data limits a full discounted cash flow analysis.

Strategic Advantages And Outlook

Sunny Optical's strengths lie in its R&D capabilities, diversified product portfolio, and strategic partnerships with global tech firms. The company is well-positioned to benefit from trends like autonomous vehicles and smart devices, though competition and input cost volatility pose challenges. Its long-term outlook remains positive, supported by innovation and expanding applications for optical technologies.

Sources

Company description, financial data from ticker profile (London Stock Exchange), and implied industry context.

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