investorscraft@gmail.com

Intrinsic ValueTunghsu Optoelectronic Technology Co., Ltd. (200413.SZ)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tunghsu Optoelectronic Technology operates as a diversified technology and manufacturing company with a core focus on optoelectronic display materials within China's competitive hardware sector. The company generates revenue through multiple business segments, primarily manufacturing liquid crystal glass substrates, cover glasses, and color filters essential for TFT-LCD and OLED display panels. Beyond display materials, it has expanded into high-end equipment manufacturing, semiconductor production equipment, and automated production line solutions, serving industrial clients in flat panel display industries. The company maintains additional revenue streams through energy buses, graphene-based products including lithium-ion batteries and LED lighting, electronic component distribution, and significant operations in infrastructure construction and real estate development. This diversified approach positions Tunghsu Optoelectronic across several industrial value chains while maintaining its foundational expertise in display technology components. The company's market position reflects its historical evolution from electronic glass manufacturing into adjacent technology sectors, though it operates in highly competitive markets requiring continuous technological advancement and capital investment.

Revenue Profitability And Efficiency

For FY 2023, Tunghsu Optoelectronic reported revenue of HKD 4.56 billion but recorded a substantial net loss of HKD 1.60 billion, indicating significant profitability challenges. The negative EPS of HKD 0.28 reflects these difficulties. However, the company generated positive operating cash flow of HKD 771 million, suggesting some operational cash generation capability despite the reported losses. Capital expenditures of HKD 211 million were modest relative to the company's scale, potentially indicating constrained investment in maintaining competitive positioning across its diverse business segments.

Earnings Power And Capital Efficiency

The company's earnings power appears substantially impaired given the deep net loss position. The negative earnings performance raises questions about capital allocation efficiency across its diversified business portfolio. While operating cash flow generation provides some buffer, the significant gap between cash flow and reported net income warrants further investigation into non-cash charges affecting profitability. The company's ability to generate sustainable returns on its substantial asset base remains challenged based on the FY 2023 financial results.

Balance Sheet And Financial Health

Tunghsu Optoelectronic maintains a substantial cash position of HKD 8.56 billion, providing near-term liquidity. However, this is overshadowed by total debt of HKD 20.44 billion, indicating a leveraged financial structure. The debt-to-equity relationship suggests potential balance sheet stress, particularly given the operating losses. The company's financial health requires careful monitoring of debt servicing capabilities and potential restructuring needs, especially if profitability challenges persist.

Growth Trends And Dividend Policy

The company's growth trajectory appears challenged by the significant net loss reported for FY 2023. No dividend was distributed, consistent with the loss-making position and potentially reflecting capital preservation priorities. The diversified business model may face headwinds in achieving coordinated growth across segments, particularly in capital-intensive display materials and equipment manufacturing sectors where technological advancement demands substantial ongoing investment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.23 billion, the market appears to be discounting the company's prospects significantly relative to its revenue base. The low beta of 0.112 suggests relatively low correlation with broader market movements, potentially reflecting company-specific risk factors. The valuation multiple implied by the current market cap relative to negative earnings indicates market skepticism about near-term recovery prospects.

Strategic Advantages And Outlook

Tunghsu Optoelectronic's strategic position is defined by its established presence in China's display materials ecosystem and diversified industrial portfolio. The company's outlook is clouded by profitability challenges and substantial leverage, though its cash position provides some operational flexibility. Success likely depends on executing operational turnarounds in core segments, potentially rationalizing underperforming businesses, and navigating the competitive dynamics of display technology evolution where scale and technological leadership are critical determinants of long-term viability.

Sources

Company Annual ReportShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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