investorscraft@gmail.com

Intrinsic ValueLedman Optoelectronic Co., Ltd. (300162.SZ)

Previous Close$8.36
Intrinsic Value
Upside potential
Previous Close
$8.36

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

Ledman Optoelectronic Co., Ltd. operates as a specialized manufacturer and global supplier within the competitive LED technology hardware sector. The company's core revenue model is built on the development, production, and marketing of a diverse portfolio of LED-based products, including sophisticated components, general lighting solutions, and a wide array of indoor and outdoor LED displays. Its product suite serves multiple end-markets, ranging from commercial advertising and sports stadiums to security monitoring, education, and corporate command centers, demonstrating a broad application base. Ledman has established a significant international footprint, exporting its innovative display technologies, such as rental screens, ultra-high-definition panels, and creative shapes like spheres and flexible designs, to approximately 80 countries across the Americas, Europe, Asia, and the Middle East. Founded in 1993 and headquartered in Shenzhen, a global electronics manufacturing hub, the company leverages its long-standing presence and integrated supply chain in China. Its market positioning is that of a solutions provider catering to both large-scale infrastructure projects and specialized custom installations, competing in a sector driven by technological advancement, energy efficiency, and visual impact.

Revenue Profitability And Efficiency

For the fiscal year, Ledman reported revenue of CNY 1.25 billion, indicating a substantial operational scale. However, the company recorded a net loss of approximately CNY 91.9 million, translating to a diluted EPS of -CNY 0.22, highlighting significant profitability challenges. A positive aspect is the generation of CNY 62.7 million in operating cash flow, which suggests core business operations can produce cash despite the bottom-line loss. Capital expenditures of CNY 44.8 million indicate ongoing investment to maintain or upgrade its production capabilities.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow provides a partial offset, indicating that non-cash charges are impacting reported income. The relationship between operating cash flow and capital expenditures suggests the business is funding its investments internally. The return on invested capital is likely negative given the reported loss, pointing to inefficiencies in converting capital into profits under current market conditions.

Balance Sheet And Financial Health

Ledman maintains a reasonably solid liquidity position with cash and equivalents of CNY 415.7 million. Total debt stands at a manageable CNY 133.5 million, resulting in a net cash position that supports financial stability. This conservative debt level relative to cash reserves provides a buffer against operational headwinds and reduces near-term solvency risk, offering flexibility to navigate the current period of unprofitability.

Growth Trends And Dividend Policy

The company's financial performance reflects a challenging growth environment, with the net loss indicating potential pressure on top-line expansion or margins. The dividend per share is zero, consistent with a company prioritizing the conservation of cash to fund operations and potentially weather the downturn or invest for future recovery rather than returning capital to shareholders in the short term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.04 billion, the market is valuing the company at a significant premium to its annual revenue. The negative earnings make traditional P/E ratios irrelevant. The beta of 0.85 suggests the stock is perceived as slightly less volatile than the broader market, which may reflect its established position and asset base, though investors appear to be pricing in a potential recovery or future growth prospects beyond current profitability metrics.

Strategic Advantages And Outlook

Ledman's strategic advantages include its long history, diverse product portfolio, and extensive global distribution network spanning 80 countries. Its Shenzhen headquarters provide a strategic location within a major technology manufacturing cluster. The outlook is cautious; while its strong balance sheet offers resilience, the path to restoring profitability is the critical challenge. Success will depend on improving operational efficiency, capitalizing on demand for advanced LED solutions, and navigating competitive and macroeconomic pressures effectively.

Sources

Company Financial ReportsShenzhen Stock Exchange

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