investorscraft@gmail.com

Intrinsic ValueShenzhen Absen Optoelectronic Co.,Ltd. (300389.SZ)

Previous Close$19.65
Intrinsic Value
Upside potential
Previous Close
$19.65

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 Absen Optoelectronic operates as a specialized manufacturer and global provider of LED display solutions, serving diverse commercial and professional applications. The company's core revenue model centers on designing, producing, and marketing a comprehensive portfolio of LED display products, including commercial displays, data visualization systems, and digital-out-of-home (DOOH) solutions. Its offerings cater to indoor and outdoor fixed installations, rental events, and conference room environments, positioning Absen within the competitive technology hardware sector focused on visual communication. The firm has established a substantial international footprint, exporting its technologically advanced LED products to approximately 120 countries and regions worldwide. This global distribution network supports its market position as an export-oriented Chinese manufacturer in the LED display industry. Absen's products are deployed across multiple high-visibility applications such as outdoor advertising billboards, sports stadiums, shopping malls, television studios, and transportation infrastructure, demonstrating its capability to meet varied client requirements for reliability and visual performance. The company's longevity since its 2001 founding provides a foundation of industry experience, while its Shenzhen headquarters situates it within China's primary electronics manufacturing hub, benefiting from supply chain integration and technological innovation ecosystems.

Revenue Profitability And Efficiency

For FY2024, Absen reported revenue of CNY 3.66 billion, achieving net income of CNY 116.9 million. The company generated positive operating cash flow of CNY 152.7 million, which comfortably covered capital expenditures of CNY 78.5 million. This indicates a fundamentally operational business model capable of self-funding its investment needs while maintaining profitability, though net margins appear relatively modest given the competitive nature of the LED display market.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.32 for the fiscal year, reflecting its earnings power on a per-share basis. Operating cash flow significantly exceeded net income, suggesting quality earnings with minimal non-cash adjustments. The modest capital expenditure requirement relative to operating cash flow generation points to capital-efficient operations, potentially allowing for strategic reinvestment or shareholder returns.

Balance Sheet And Financial Health

Absen maintains a strong liquidity position with cash and equivalents of CNY 571.9 million against minimal total debt of approximately CNY 12.4 million. This virtually debt-free balance sheet provides significant financial flexibility and resilience. The substantial cash reserves relative to the company's market capitalization indicate a conservative financial strategy with ample capacity to weather industry cycles or pursue growth opportunities.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.15 per share, representing a payout ratio of approximately 47% based on diluted EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for reinvestment. The global reach across 120 markets provides a diversified revenue base, though specific growth rates versus prior periods cannot be determined from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.91 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The exceptionally low beta of 0.042 suggests the stock has demonstrated very low correlation to broader market movements, potentially reflecting its niche market positioning or specific investor base characteristics that influence its volatility pattern.

Strategic Advantages And Outlook

Absen's strategic advantages include its two-decade industry experience, global distribution network, and diverse product applications across commercial and professional markets. The company's strong balance sheet provides a solid foundation for navigating competitive pressures and technological evolution in the LED display industry. Its positioning within China's technology manufacturing ecosystem offers potential supply chain advantages, though international market dynamics and currency fluctuations may influence future performance.

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