investorscraft@gmail.com

Intrinsic ValueHangZhou Everfine Photo-e-info Co., Ltd. (300306.SZ)

Previous Close$14.10
Intrinsic Value
Upside potential
Previous Close
$14.10

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

HangZhou Everfine Photo-e-info Co., Ltd. operates as a specialized provider of photoelectrical measurement equipment and calibration services, primarily serving research institutes, laboratories, and industrial corporations within China. The company's core revenue model is built on the sale of sophisticated testing instruments and the provision of associated calibration services across multiple photonics applications. Its comprehensive product portfolio spans LED and lighting measurement systems, ultraviolet and infrared spectral analysis equipment, automotive display testing solutions, and various optical radiation safety systems. Operating in the highly technical photoelectrical measurement sector, Everfine occupies a niche position by addressing the stringent quality control and R&D requirements of industries ranging from consumer electronics and automotive manufacturing to medical lighting and plant cultivation. The company's market positioning is reinforced by its ability to offer integrated testing solutions, including specialized systems for VCSEL (Vertical-Cavity Surface-Emitting Laser) technologies and advanced display measurement for AR/VR applications. This specialization allows Everfine to maintain competitive differentiation in a market dominated by global giants, leveraging its deep understanding of domestic regulatory standards and customer-specific requirements in China's rapidly evolving technology manufacturing ecosystem.

Revenue Profitability And Efficiency

For FY 2024, Everfine reported revenue of CNY 436.1 million with net income of CNY 92.4 million, translating to a robust net margin of approximately 21.2%. The company demonstrated strong cash generation with operating cash flow of CNY 114.6 million, significantly exceeding net income and indicating healthy earnings quality. Capital expenditures of CNY 31.2 million suggest ongoing investment in production capacity and technological development, while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.34 reflects solid earnings power relative to its market capitalization. With minimal debt of only CNY 287,466, Everfine operates with an unleveraged capital structure, allowing it to retain substantial operational flexibility. The strong operating cash flow generation relative to net income indicates efficient working capital management and sustainable earnings quality without relying on financial leverage.

Balance Sheet And Financial Health

Everfine maintains an exceptionally strong balance sheet with cash and equivalents of CNY 228.7 million against negligible debt, resulting in a net cash position that provides significant financial stability. The company's debt-free structure and substantial liquidity position it well to weather economic cycles and pursue strategic investments without financial constraints. This conservative financial approach underscores management's focus on long-term sustainability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.32 per share, representing a substantial payout relative to earnings. This dividend policy, combined with the company's strong cash position, suggests a balanced capital allocation strategy that rewards shareholders while maintaining ample resources for organic growth initiatives in the specialized photoelectrical measurement market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.54 billion, the company trades at a P/E ratio of around 38 times FY 2024 earnings, reflecting market expectations for growth in the specialized photonics measurement sector. The beta of 0.51 indicates lower volatility relative to the broader market, suggesting investors perceive the business as having defensive characteristics within the technology hardware segment.

Strategic Advantages And Outlook

Everfine's strategic advantage lies in its deep specialization in photoelectrical measurement, serving China's growing high-tech manufacturing sector. The company's focus on R&D-intensive measurement solutions positions it to benefit from trends in automotive displays, AR/VR technologies, and advanced lighting applications. Its strong balance sheet provides flexibility to capitalize on emerging opportunities in China's technology supply chain while maintaining financial resilience.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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