investorscraft@gmail.com

Intrinsic ValueFoshan Electrical and Lighting Co.,Ltd (200541.SZ)

Previous Close$2.20
Intrinsic Value
Upside potential
Previous Close
$2.20

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

Foshan Electrical and Lighting operates as a comprehensive lighting solutions provider with deep roots in China's manufacturing sector. The company generates revenue through the design, manufacturing, and marketing of diverse lighting products spanning consumer, commercial, and specialized applications. Its core offerings include LED light sources, indoor and outdoor lighting systems, automotive lamps, and traditional lighting products marketed under the established FSL brand. The company maintains a vertically integrated approach that extends to LED packaging, including modules, epitaxial wafers, and chips, providing control over key components in the lighting value chain. This positions FSL across multiple lighting segments, from general illumination to specialized applications in agriculture, automotive, and purification systems. Operating in the competitive electrical equipment industry, the company leverages its long-standing presence since 1958 to maintain relationships across consumer electronics, home appliances, and industrial clients. Its market position reflects a transition from traditional lighting technologies toward energy-efficient LED solutions while maintaining capabilities across the lighting spectrum. The company's international operations supplement its domestic China focus, though it remains primarily exposed to regional economic cycles and lighting demand patterns.

Revenue Profitability And Efficiency

The company reported revenue of HKD 9.05 billion for the period, achieving net income of HKD 446 million. This translates to a net profit margin of approximately 4.9%, indicating moderate profitability in the competitive lighting equipment sector. Operating cash flow generation was healthy at HKD 598 million, providing coverage for capital expenditures of HKD 368 million. The diluted earnings per share of HKD 0.29 reflects the company's earnings capacity relative to its substantial shareholder base of 1.54 billion outstanding shares.

Earnings Power And Capital Efficiency

FSL demonstrates reasonable earnings power with operating cash flow substantially exceeding net income, suggesting good quality of earnings. The company maintained significant capital investments of HKD 368 million, indicating ongoing commitment to manufacturing capacity and technological upgrades. The relationship between operating cash flow and capital expenditures shows the company is funding its investments internally while generating surplus cash. This capital allocation strategy supports the company's transition toward LED and specialized lighting technologies.

Balance Sheet And Financial Health

The balance sheet appears conservatively positioned with cash and equivalents of HKD 3.21 billion substantially exceeding total debt of HKD 545 million. This net cash position provides significant financial flexibility and resilience against industry cyclicality. The low debt level relative to the company's market capitalization of HKD 9.57 billion indicates minimal financial leverage risk. The substantial cash reserves may support future investments, dividend payments, or strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.13022 per share during the period. This represents a payout ratio of approximately 45% of diluted EPS, balancing capital retention with income distribution. The dividend yield, while not explicitly calculable without current share price, reflects management's commitment to returning capital to shareholders. The company's growth trajectory appears focused on transitioning its product portfolio toward higher-value LED and specialized lighting applications.

Valuation And Market Expectations

With a market capitalization of HKD 9.57 billion, the company trades at approximately 21.4 times trailing earnings based on the reported diluted EPS. The beta of 0.541 suggests lower volatility compared to the broader market, potentially reflecting the company's established market position and stable lighting demand. Valuation metrics appear reasonable for a industrial equipment company with moderate growth prospects and a net cash balance sheet.

Strategic Advantages And Outlook

FSL's strategic advantages include its long-established brand, vertical integration in LED packaging, and diverse product portfolio serving multiple lighting segments. The company faces the ongoing industry transition toward energy-efficient lighting solutions and increasing competition. Its strong balance sheet provides flexibility to navigate market changes and invest in growth areas such as automotive lighting and specialized applications. The outlook depends on execution in higher-value segments and managing margin pressures in commoditized lighting products.

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