investorscraft@gmail.com

Intrinsic ValueEoptolink Technology Inc., Ltd. (300502.SZ)

Previous Close$419.49
Intrinsic Value
Upside potential
Previous Close
$419.49

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

Eoptolink Technology operates as a specialized manufacturer in the optical communications sector, focusing on the research, development, and sale of optical transceiver modules and components. The company serves a diverse global clientele across critical ICT infrastructure segments, including data centers, telecommunications networks, Fttx deployments, and smart grid systems. This positions Eoptolink at the core of digital transformation trends, where high-speed data transmission is essential. Its product portfolio caters to the escalating bandwidth demands driven by cloud computing, 5G expansion, and artificial intelligence applications, making it an integral supplier to network operators and data center providers worldwide. The company's market position is strengthened by its vertical integration capabilities and technological expertise in photonics, allowing it to compete effectively in the highly competitive global optical components market. Based in Chengdu, China, Eoptolink leverages regional manufacturing advantages while maintaining an international footprint, serving customers across multiple continents with advanced optical solutions.

Revenue Profitability And Efficiency

Eoptolink demonstrated strong financial performance with revenue of CNY 8.65 billion and net income of CNY 2.84 billion for the period. The company's profitability metrics reflect efficient operations, with substantial earnings generation relative to its top line. Operating cash flow stood at CNY 640.9 million, while capital expenditures were significantly higher at CNY -1.48 billion, indicating aggressive investment in capacity expansion and technological advancement to support future growth initiatives in the optical communications market.

Earnings Power And Capital Efficiency

The company exhibits robust earnings power with diluted EPS of CNY 2.85, reflecting efficient capital allocation and strong operational execution. Eoptolink's substantial capital expenditure program, significantly exceeding operating cash flow, demonstrates a strategic commitment to expanding production capabilities and maintaining technological leadership. This investment approach supports the company's position in the capital-intensive optical components industry while positioning it for sustained growth in high-demand market segments.

Balance Sheet And Financial Health

Eoptolink maintains a conservative financial structure with minimal debt of CNY 14.7 million against cash and equivalents of CNY 1.60 billion. This strong liquidity position provides significant financial flexibility and resilience. The virtually debt-free balance sheet, combined with substantial cash reserves, positions the company to navigate market cycles effectively and fund future growth initiatives without relying on external financing, enhancing its financial stability in a cyclical industry.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing a dividend of CNY 0.321 per share while retaining substantial earnings for reinvestment. This approach supports both shareholder returns and funding for aggressive capital expenditure programs aimed at capacity expansion. The growth trajectory appears focused on capturing increasing demand for high-speed optical components driven by global digital infrastructure upgrades, 5G deployment, and data center expansion trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 337.4 billion, the market appears to price in significant growth expectations for Eoptolink's optical communications business. The beta of 1.072 suggests moderate volatility relative to the broader market, reflecting investor perception of the company's position in the technology sector. Valuation metrics likely incorporate expectations for continued expansion in data center and telecommunications infrastructure markets worldwide.

Strategic Advantages And Outlook

Eoptolink's strategic advantages include its specialized expertise in optical transceiver technology and established manufacturing capabilities. The outlook remains positive given structural growth drivers in data transmission requirements, though the company faces competitive pressures and technological evolution challenges. Success will depend on maintaining innovation leadership and efficiently scaling operations to meet global demand for high-speed connectivity solutions across telecommunications and data center applications.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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