investorscraft@gmail.com

Intrinsic ValueUnilumin Group Co., Ltd (300232.SZ)

Previous Close$7.83
Intrinsic Value
Upside potential
Previous Close
$7.83

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

Unilumin Group operates as a comprehensive LED technology solutions provider, specializing in the design, development, and manufacturing of LED display and lighting products. The company's core revenue model is built on selling hardware products and providing related services across diverse applications, including control rooms, broadcasting, commercial retail, entertainment, and sports venues. Its product portfolio spans fixed and rental LED displays, outdoor signage solutions, and specialized lighting for streets, industrial areas, and landscapes, supplemented by energy management control solutions and warranty services. Within the competitive global LED market, Unilumin has established a significant presence, particularly in China, by catering to both professional and commercial clients. The company's market position is reinforced by its vertical integration, from production to service, allowing it to offer tailored solutions for various sectors. This integrated approach, combined with a focus on technological applications in high-growth areas like digital out-of-home advertising and smart city infrastructure, differentiates it from pure component manufacturers. Unilumin's strategy emphasizes providing end-to-end solutions, positioning it as a value-added player in the hardware-focused LED industry rather than a commoditized supplier.

Revenue Profitability And Efficiency

For the fiscal year, Unilumin reported revenue of CNY 7.77 billion, achieving a net income of approximately CNY 100 million. The net profit margin remains relatively thin, indicating a competitive operating environment typical for hardware manufacturing. The company demonstrated solid cash generation, with operating cash flow of CNY 835.5 million, which comfortably covered capital expenditures of CNY 620.3 million, reflecting efficient management of its core operational funding needs.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.09, reflecting its current earnings power. The significant positive operating cash flow relative to net income suggests healthy cash conversion from its operations. Capital expenditures were substantial, indicating ongoing investment in production capacity or technological upgrades, which is consistent with the capital-intensive nature of its manufacturing business and its growth ambitions.

Balance Sheet And Financial Health

Uniligin maintains a robust balance sheet with cash and equivalents of CNY 1.75 billion, providing a strong liquidity buffer. Total debt is reported at CNY 706 million, resulting in a conservative net cash position. This low leverage profile signifies a financially healthy company with ample capacity to withstand industry cycles and fund strategic initiatives without excessive financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.24 per share, which is notably higher than its EPS. This indicates a commitment to returning capital to shareholders, potentially supported by its strong cash position. Future growth will likely depend on expanding its international footprint and capitalizing on demand drivers in digital signage and smart lighting solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.88 billion, the market valuation implies certain growth expectations beyond the current modest profitability. The stock's beta of 0.575 suggests lower volatility compared to the broader market, which may reflect investor perception of its established market position and stable, though competitive, industry dynamics.

Strategic Advantages And Outlook

Unilumin's strategic advantages lie in its integrated business model and diverse application portfolio, serving multiple end-markets which mitigates sector-specific risks. The outlook is tied to global adoption trends for LED technology in commercial, municipal, and entertainment applications. Key challenges include intense price competition and the need for continuous innovation, while opportunities exist in the global transition to energy-efficient lighting and digital display solutions.

Sources

Company DescriptionFinancial Data Provided

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