investorscraft@gmail.com

Intrinsic ValueShenzhen Jufei Optoelectronics Co., Ltd. (300303.SZ)

Previous Close$7.09
Intrinsic Value
Upside potential
Previous Close
$7.09

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

Shenzhen Jufei Optoelectronics operates as a specialized manufacturer of surface-mount device (SMD) LED components, serving a diverse global clientele. The company's core revenue model is derived from the research, development, and sale of a comprehensive portfolio of LED products, including backlight LEDs for displays, lighting LEDs, and specialized components for the automotive and consumer electronics sectors. Jufei competes within the highly competitive optoelectronics hardware sector, which is characterized by rapid technological innovation and significant price pressure. Its market positioning is that of a focused supplier, leveraging its manufacturing base in Shenzhen, China, to cater to both domestic and international demand for energy-efficient lighting and display solutions. The company's product applications span mobile communications, LCD panels, general illumination, and automotive lighting, indicating a strategy of diversification across multiple end-markets to mitigate cyclical risks. This approach allows Jufei to maintain relevance despite shifting demand patterns in its core industries, though it operates in a space dominated by larger, more integrated global players.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.05 billion, achieving a net income of CNY 339.6 million. This translates to a net profit margin of approximately 11.1%, indicating reasonable profitability. Operating cash flow was strong at CNY 320.8 million, which comfortably covered capital expenditures of CNY 232.6 million, suggesting efficient conversion of earnings into cash and prudent reinvestment in the business to maintain its operational capabilities.

Earnings Power And Capital Efficiency

Jufei's earnings power is demonstrated by its diluted earnings per share of CNY 0.25. The company generated positive operating cash flow that significantly exceeded its net income, highlighting quality earnings. Capital expenditures were substantial, representing a reinvestment rate of over 70% of operating cash flow, which is typical for a manufacturing-focused business requiring ongoing upgrades to its production equipment and technology to remain competitive.

Balance Sheet And Financial Health

The company maintains a conservative financial structure, with a strong cash position of CNY 658.3 million against minimal total debt of only CNY 60 million. This results in a net cash position, providing significant financial flexibility and a robust buffer against industry downturns. The low debt level indicates a low-risk balance sheet, reducing interest expense and enhancing overall financial stability in a capital-intensive sector.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.13. This payout represents a dividend yield on the current share price that would be a key consideration for income-focused investors. The dividend policy suggests a balanced approach between rewarding shareholders and retaining earnings for future growth initiatives within the optoelectronics industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.64 billion, the market values the company at a price-to-earnings ratio of roughly 28.4 times based on the latest EPS. A beta of 0.75 indicates that the stock has historically been less volatile than the broader market. This valuation reflects market expectations for stable, albeit not hyper-growth, performance within its niche segment of the technology hardware industry.

Strategic Advantages And Outlook

Jufei's strategic advantages lie in its specialized product portfolio and established manufacturing footprint. The outlook is tied to global demand trends for LED components across its key end-markets, particularly automotive electronics and display technologies. Its strong balance sheet provides a strategic cushion to navigate competitive pressures and invest in new product development, positioning it to capitalize on the long-term shift towards energy-efficient lighting and advanced display solutions.

Sources

Company FinancialsShenzhen 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