investorscraft@gmail.com

Intrinsic ValueSuzhou TFC Optical Communication Co., Ltd. (300394.SZ)

Previous Close$248.43
Intrinsic Value
Upside potential
Previous Close
$248.43

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

Suzhou TFC Optical Communication operates as a specialized manufacturer of precision fiber optic connectivity components, serving the backbone of modern digital infrastructure. The company's core revenue model centers on designing, developing, and manufacturing essential passive components, including zirconia ceramic sleeves, fiber stubs, and TOSA/ROSA receptacles. These products are critical for ensuring signal integrity and reliability in high-speed optical networks. Operating within the broader communication equipment sector, TFC's offerings are integral to telecom metropolitan area networks, backbone networks, access networks, and large-scale data centers supporting cloud computing and big data storage. The company's market position is defined by its deep specialization in precision ceramic and metal components, which require advanced manufacturing capabilities and stringent quality control. This focus on high-precision, high-reliability parts allows TFC to cater to demanding applications where performance is paramount. Its product portfolio, which also includes barrel lenses, fiber optic connectors, adapters, and attenuators, positions it as a key supplier in the optical communication value chain, supporting the global expansion of bandwidth-intensive services.

Revenue Profitability And Efficiency

For the fiscal year, the company demonstrated robust financial performance with revenue of CNY 3.25 billion. A standout feature is its exceptional net income of CNY 1.34 billion, translating to a remarkably high net profit margin of approximately 41.3%. This indicates superior cost control and pricing power within its niche market. Operating cash flow was strong at CNY 1.26 billion, comfortably covering capital expenditures of CNY 451 million, which reflects ongoing investment in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

The company exhibits formidable earnings power, as evidenced by its diluted earnings per share of CNY 1.73. The significant gap between net income and operating cash flow, while positive, suggests high-quality earnings with some working capital absorption. The substantial free cash flow generation, calculated as operating cash flow minus capital expenditures, underscores a highly efficient business model that converts revenue into cash effectively, providing ample resources for reinvestment and shareholder returns.

Balance Sheet And Financial Health

TFC Optical maintains an exceptionally strong balance sheet characterized by a massive cash and equivalents position of CNY 1.98 billion. This is juxtaposed against a minimal total debt of only CNY 4.49 million, resulting in a net cash position that signifies profound financial strength and low risk. The company's asset-light model and conservative financial policy provide significant resilience and strategic flexibility to navigate market cycles or pursue growth opportunities.

Growth Trends And Dividend Policy

While specific historical growth rates are not provided, the company's current profitability and market capitalization of approximately CNY 135 billion suggest a successful growth trajectory. The dividend policy is notably shareholder-friendly, with a dividend per share of CNY 0.85714. This represents a payout from substantial earnings, indicating a commitment to returning capital to shareholders while maintaining a strong balance sheet for future expansion.

Valuation And Market Expectations

With a market capitalization of CNY 135.34 billion, the market assigns a significant premium to the company's earnings, reflecting high growth expectations. The price-to-earnings ratio implied by the current market cap and net income is substantial, pricing in continued strong performance and leadership in its specialized segment. The low beta of 0.493 suggests the stock is perceived as less volatile than the broader market, potentially due to its strong financials and niche market position.

Strategic Advantages And Outlook

The company's strategic advantages lie in its deep technical expertise in precision optical components and its established manufacturing capabilities. Its outlook is tied to the long-term growth of global data traffic, 5G deployment, and cloud infrastructure expansion. The strong financial position provides a solid foundation to invest in R&D and capitalize on emerging opportunities in the optical communication industry, positioning it well for sustained relevance in an increasingly connected world.

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