investorscraft@gmail.com

Intrinsic ValueLeyard Optoelectronic Co., Ltd. (300296.SZ)

Previous Close$7.01
Intrinsic Value
Upside potential
Previous Close
$7.01

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

Leyard Optoelectronic Co., Ltd. operates as a specialized audio-visual technology provider with a global footprint, focusing primarily on innovative LED display solutions. The company's core revenue model centers on designing, manufacturing, and leasing a diverse portfolio of LED products, including small pitch, conventional, advertising, and specialized displays like spherical, transparent, and folding screens. It serves various end-markets requiring high-impact visual communication, from corporate environments and retail advertising to entertainment and event production. Leyard has established itself as a significant player in the competitive LED display hardware sector, leveraging its technological expertise to offer integrated solutions that often include proprietary software and motion capture systems. This integrated approach allows the company to address complex customer needs beyond simple hardware provision, creating value through customization and full-service offerings. Its long-standing presence since 1995 provides a foundation of industry experience and customer relationships, positioning it to compete on both technological innovation and reliability in a capital-intensive industry.

Revenue Profitability And Efficiency

For the fiscal year, Leyard reported revenue of approximately CNY 7.15 billion, indicating a substantial scale of operations. However, the company faced significant profitability challenges, posting a net loss of nearly CNY 889 million. This negative bottom line, reflected in a diluted EPS of -CNY 0.35, suggests considerable pressure on margins or potential one-time charges. A positive aspect is the generation of CNY 667.7 million in operating cash flow, which demonstrates the company's ability to convert a portion of its sales into cash despite the reported accounting loss.

Earnings Power And Capital Efficiency

The divergence between the substantial net loss and the positive operating cash flow is a critical area for analysis. It indicates that non-cash expenses significantly impacted the income statement. The company maintained capital expenditures of CNY 217.5 million, which, while substantial, were more than covered by the operating cash flow. This suggests that core operations are funding necessary investments, but the overall earnings power is currently constrained by factors leading to the net loss.

Balance Sheet And Financial Health

Leyard maintains a robust liquidity position with cash and equivalents of CNY 2.64 billion. This provides a significant buffer against operational volatility. Total debt stands at a relatively modest CNY 565.7 million, resulting in a conservative financial leverage profile. The strong cash balance relative to debt indicates a healthy balance sheet with ample capacity to meet obligations and potentially fund strategic initiatives without immediate reliance on external financing.

Growth Trends And Dividend Policy

Despite the challenging profitability in the reported period, the company demonstrated a commitment to shareholder returns by declaring a dividend of CNY 0.1 per share. The payment of a dividend alongside a net loss is unusual and may be supported by strong historical retained earnings or a strategic decision to maintain investor confidence. Analyzing multi-year trends would be necessary to assess the sustainability of this policy and the company's underlying growth trajectory.

Valuation And Market Expectations

The market capitalization is approximately CNY 19.5 billion. A beta of 1.22 indicates that the stock has historically been more volatile than the broader market, reflecting investor perception of higher risk, potentially tied to its cyclical industry or recent profitability issues. The current valuation likely incorporates expectations for a recovery in profitability and future growth in the global AV technology market.

Strategic Advantages And Outlook

Leyard's strategic advantages lie in its comprehensive product portfolio and long-term industry presence. The outlook is contingent on its ability to navigate competitive pressures and restore consistent profitability. The strong balance sheet provides strategic flexibility to invest in innovation or weather economic downturns. Success will depend on effectively monetizing its technology investments and managing costs to translate its solid revenue base into sustainable earnings.

Sources

Company Annual ReportShenzhen 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