investorscraft@gmail.com

Intrinsic ValueGuangdong PAK Corporation Co., Ltd. (300625.SZ)

Previous Close$12.92
Intrinsic Value
Upside potential
Previous Close
$12.92

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

Guangdong PAK Corporation operates as a specialized manufacturer and distributor of comprehensive lighting solutions within China's competitive electrical equipment sector. The company's core revenue model is built on the production and sale of a diverse portfolio of lighting products, serving both commercial and residential markets. Its offerings span multiple specialized categories including commercial, engineering, outdoor, and home furnishing lighting, supplemented by intelligent lighting systems and products tailored for educational, office, and hospital environments. This diversified approach allows PAK to capture value across various customer segments and application scenarios. The company further enhances its market reach by supplying light source electrical appliances and electrical ventilation products, creating additional revenue streams. Operating in China's vast industrial landscape, PAK Corporation has established itself as a regional player with a focus on integrated lighting solutions rather than commodity bulb manufacturing. The company's positioning appears geared toward providing complete lighting packages for projects requiring technical specification and reliability. Founded in 1991 and headquartered in Guangzhou, the company has developed manufacturing capabilities and distribution networks that support its presence in the domestic market. The lighting industry in China is characterized by intense competition and fragmentation, requiring participants to differentiate through specialization, technical capability, or cost leadership. PAK's strategy of offering comprehensive solutions across multiple lighting categories suggests an approach focused on becoming a one-stop provider for commercial and institutional clients.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.08 billion for the period, demonstrating its operational scale within the lighting market. Profitability metrics indicate modest earnings generation with net income of CNY 48.1 million, translating to a net margin of approximately 2.3%. Operating cash flow of CNY 205.6 million significantly exceeded net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 46.7 million represent a measured investment approach relative to the company's cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting the company's current earnings capacity. The substantial operating cash flow relative to net income indicates strong underlying cash generation, which supports the company's financial flexibility. The relationship between operating cash flow and capital expenditures suggests efficient reinvestment of operational cash flows back into the business while maintaining positive free cash flow.

Balance Sheet And Financial Health

PAK Corporation maintains a conservative financial structure with cash and equivalents of CNY 477.0 million significantly exceeding total debt of CNY 57.3 million. This substantial net cash position provides considerable financial stability and operational flexibility. The minimal debt level indicates a low-risk balance sheet structure with ample liquidity to weather industry cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, having distributed CNY 0.30 per share which exceeds the reported EPS of CNY 0.17. This suggests either the utilization of retained earnings or a commitment to maintaining dividend levels despite current earnings pressure. The dividend yield and payout ratio would require comparison with historical patterns and sector norms for complete assessment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.38 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its future performance. The beta of 0.302 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive. Valuation metrics would benefit from comparison with industry peers to contextualize market pricing.

Strategic Advantages And Outlook

The company's long operating history since 1991 provides established manufacturing expertise and customer relationships in China's lighting sector. Its diversified product portfolio across commercial, institutional, and residential segments offers some insulation against demand fluctuations in specific markets. The strong balance sheet positions the company to navigate industry challenges or pursue selective growth initiatives, though competitive pressures in China's lighting market remain a key consideration for future performance.

Sources

Company filingsMarket data

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