investorscraft@gmail.com

Intrinsic ValueTianjin Jingwei Huikai Optoelectronic Co., Ltd. (300120.SZ)

Previous Close$8.55
Intrinsic Value
Upside potential
Previous Close
$8.55

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

Tianjin Jingwei Huikai Optoelectronic operates as a specialized manufacturer within China's industrial equipment sector, focusing on two primary product categories: optoelectronic components and power sector products. The company's core revenue model involves the research, development, production, and sale of magnet wires, reactors, liquid crystal displays, touch display modules, and 3D protective screens. These products serve diverse end markets including vehicle displays, medical equipment, industrial control systems, consumer electronics, and smart transportation infrastructure. Within the competitive electrical equipment landscape, the company has established a niche position by supplying components to both domestic Chinese manufacturers and international clients across Taiwan, Southeast Asia, the Middle East, Africa, Europe, and North America. Its dual focus on optoelectronics and power equipment provides some diversification, though it operates in segments characterized by intense competition and technological evolution. The company's market positioning reflects a middle-tier industrial supplier with export capabilities, leveraging its manufacturing base in Tianjin to serve both specialized industrial applications and broader electronic component markets.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.26 billion for the period, demonstrating substantial scale in its operational footprint. However, profitability metrics appear constrained with net income of CNY 21.46 million, resulting in thin net margins of approximately 0.66%. Operating cash flow of CNY 91.53 million significantly exceeded reported net income, suggesting reasonable cash conversion despite margin pressures. Capital expenditures of CNY 82.02 million indicate ongoing investment in production capabilities, though the relationship between capex and operating cash flow warrants monitoring for sustainable growth.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0374, reflecting modest earnings power relative to the company's revenue base. The substantial gap between revenue scale and bottom-line performance indicates potential challenges in operational leverage or competitive pricing pressures. The company's ability to generate positive operating cash flow despite thin margins suggests some efficiency in working capital management, though overall capital efficiency metrics would benefit from improved profitability to enhance returns on invested capital.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 836.42 million against total debt of CNY 613.70 million, providing a comfortable cash-to-debt coverage ratio. This conservative financial structure suggests adequate financial flexibility, with debt levels representing approximately 18.8% of the market capitalization. The balance sheet structure appears reasonably balanced, though the relationship between cash holdings and operational needs should be evaluated in context of the company's investment strategy and working capital requirements.

Growth Trends And Dividend Policy

Current financial data does not indicate a dividend distribution policy, with dividend per share reported at zero. The company appears to be retaining earnings for reinvestment into the business, as evidenced by ongoing capital expenditures. Growth trends would require multi-period analysis to assess trajectory, though the current revenue base suggests established market presence. The absence of dividends aligns with a focus on funding operational needs and potential expansion initiatives internally.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.45 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth or potential operational improvements. The negative beta of -0.057 suggests historical price movement that is inversely correlated with broader market trends, though this relationship requires careful interpretation given the limited dataset. Valuation metrics appear to incorporate expectations beyond current profitability levels, possibly anticipating margin expansion or revenue growth acceleration.

Strategic Advantages And Outlook

The company's strategic position hinges on its dual expertise in optoelectronic components and power sector products, providing some diversification across industrial applications. Its export footprint across multiple international regions offers geographic diversification beyond the domestic Chinese market. The outlook will depend on the company's ability to improve operational efficiency amid competitive pressures, leverage its technical capabilities in evolving display and power component markets, and effectively deploy its substantial cash reserves toward value-accretive initiatives. The industrial nature of its products suggests exposure to macroeconomic cycles and technological adoption trends.

Sources

Company financial reportsMarket 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