investorscraft@gmail.com

Intrinsic ValueSunny Optical Technology (Group) Company Limited (2382.HK)

Previous CloseHK$62.60
Intrinsic Value
Upside potential
Previous Close
HK$62.60

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 is a globally recognized leader in the design, research, development, manufacturing, and sale of optical and optoelectronic products. Operating primarily from China, the company serves a diverse client base across handsets, automotive, security surveillance, and emerging technologies like VR/AR and robotics. Its core revenue model is driven by the sale of sophisticated optical components, including lenses and camera modules, and optoelectronic products, which are integral to modern imaging and sensing systems. The company operates in the highly competitive technology hardware sector, where it has carved out a significant market position through continuous innovation and vertical integration of optical, electronic, and mechanical technologies. Its extensive product portfolio and established manufacturing capabilities provide a strong foundation, catering to the evolving demands of smartphone manufacturers and the rapidly growing automotive imaging market. This strategic focus on high-growth applications and its entrenched relationships with major global OEMs solidify its standing as a key supplier in the optical solutions ecosystem.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 38.3 billion, demonstrating its significant scale in the optical components market. Net income stood at HKD 2.70 billion, translating to a net profit margin, indicating effective cost management amidst competitive pressures. The generation of HKD 3.46 billion in operating cash flow underscores healthy operational efficiency and the ability to convert earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of HKD 2.48. Capital expenditures of HKD 2.08 billion reflect ongoing investments to maintain technological leadership and production capacity. The positive operating cash flow sufficiently covers these investments, indicating disciplined capital allocation and a focus on sustaining long-term growth capabilities.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 4.51 billion. Total debt is reported at HKD 6.14 billion. The relationship between its cash holdings and debt obligations suggests a manageable leverage profile, providing financial flexibility to navigate market cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning value to shareholders, distributing a dividend of HKD 0.532 per share. This dividend policy, coupled with its core operational performance, reflects a balanced approach to capital distribution while retaining earnings for reinvestment in innovation and market expansion, particularly in automotive and new optical applications.

Valuation And Market Expectations

With a market capitalization of approximately HKD 87.4 billion, the market valuation incorporates expectations for future growth in its core end markets, particularly automotive and advanced mobile imaging. A beta of 1.019 indicates stock volatility that is nearly in line with the broader market, reflecting its established yet cyclical industry positioning.

Strategic Advantages And Outlook

Sunny Optical's strategic advantages lie in its deep R&D expertise, extensive product portfolio, and entrenched relationships within global supply chains, particularly in the mobile and automotive sectors. The outlook is tied to the adoption of advanced imaging systems across its key markets, though it remains exposed to cyclical demand fluctuations in the consumer electronics and automotive industries.

Sources

Company Annual ReportHong Kong 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