investorscraft@gmail.com

Intrinsic ValueJiangxi Firstar Panel Technology Co.,Ltd. (300256.SZ)

Previous Close$4.00
Intrinsic Value
Upside potential
Previous Close
$4.00

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

Jiangxi Firstar Panel Technology operates as a specialized manufacturer within the technology hardware sector, focusing on the development, production, and sale of critical display and touch components. Its core product portfolio encompasses sight glass protective screens, touch screens, touch display modules, and related materials and modules, serving a diverse clientele across consumer electronics, industrial applications, and other technology-driven industries. The company's revenue model is fundamentally tied to the manufacturing and distribution of these precision components, positioning it within the competitive global supply chain for display technologies. Operating from its base in Taizhou, China, Firstar Panel Technology navigates a market characterized by intense competition, rapid technological obsolescence, and significant capital requirements for research and development. Its market position is that of a specialized supplier, reliant on securing contracts from original equipment manufacturers (OEMs) and other downstream assemblers. The company's offerings, which also include fingerprint identification modules and precision components, indicate a strategic intent to diversify its product lines and capture adjacent value within the electronics ecosystem, though its scale is modest compared to industry leaders.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.20 billion but incurred a substantial net loss of CNY -618.9 million, resulting in a diluted EPS of -CNY 0.27. This significant loss indicates severe pressure on profitability, likely driven by competitive pricing, high operating costs, or potential asset impairments. Operating cash flow was a positive CNY 62.2 million, suggesting some core operational cash generation, though it was insufficient to cover the reported net loss. Capital expenditures of CNY -55.4 million were moderate relative to its cash position.

Earnings Power And Capital Efficiency

The company's current earnings power is severely challenged, as evidenced by the deep net loss. The positive operating cash flow provides a slight buffer, but the overall picture is one of negative earnings generation. The relationship between its modest capital expenditures and its operational output suggests capital efficiency is under significant strain. The primary focus must be on returning to profitability to demonstrate sustainable earnings power.

Balance Sheet And Financial Health

Firstar Panel Technology maintains a cash and equivalents balance of CNY 304.0 million against a total debt of CNY 49.9 million, indicating a strong liquidity position with a net cash balance. This low debt level provides a crucial cushion against ongoing operational losses. The balance sheet appears liquid in the short term, but the persistent losses pose a long-term risk to financial health if not reversed, as they would gradually erode the company's equity base.

Growth Trends And Dividend Policy

The company's financial performance reflects a period of contraction rather than growth, with profitability being the immediate concern. Given the substantial net loss, the company has suspended its dividend payments, with a dividend per share of zero. The strategic priority is undoubtedly on stabilizing operations and stemming losses rather than returning capital to shareholders or pursuing aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.41 billion, the market valuation appears to be factoring in elements beyond the current negative earnings, such as intellectual property, potential future contracts, or strategic assets. The low beta of 0.2 suggests the stock has exhibited lower volatility than the broader market, which may indicate investor perception of it being a speculative or event-driven holding rather than a core earnings-driven investment.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing capabilities and established presence in the display components supply chain. However, the outlook is clouded by its significant losses. The key challenge is to leverage its net cash position to fund a turnaround, potentially through product innovation, cost rationalization, or strategic partnerships. Success is contingent on improving operational efficiency and adapting to the fast-evolving technology landscape to achieve sustainable profitability.

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