investorscraft@gmail.com

Intrinsic ValueXiamen Guangpu Electronics Co., Ltd. (300632.SZ)

Previous Close$13.74
Intrinsic Value
Upside potential
Previous Close
$13.74

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

Xiamen Guangpu Electronics Co., Ltd. operates as a specialized manufacturer within China's competitive LED lighting industry, focusing on both packaging and application products. The company's core revenue model is built on the development, manufacturing, and direct sale of a diverse portfolio of LED-based lighting solutions. Its product range is extensive, covering indoor and commercial applications such as panel lights, ceiling lights, downlights, and light sources, alongside specialized offerings like landscape lighting and backlight modules. This positions Guangpu Electronics as an integrated player, serving various segments of the illumination market from component supply to finished goods. The company's long-standing presence since 1994 suggests established manufacturing capabilities and supply chain relationships within the domestic market. Operating in the Consumer Cyclical sector, its fortunes are tied to construction, renovation, and general economic activity levels in China. Its market position is that of a niche manufacturer, competing in a fragmented industry against larger, more diversified electronics firms and other specialized LED producers, requiring a focus on cost efficiency and reliable product quality to maintain its standing.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 802 million. Profitability was demonstrated with a net income of CNY 52.2 million, indicating the company's ability to translate sales into earnings despite competitive pressures. Operational efficiency is further evidenced by positive operating cash flow of CNY 76.5 million, which comfortably exceeded net income, suggesting healthy cash generation from core business activities and effective working capital management.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.18. Capital expenditure was significant at CNY 62.1 million, indicating ongoing investment in maintaining or expanding production capacity. The fact that operating cash flow covered these capital investments suggests the business can fund its growth initiatives internally without excessive reliance on external financing, pointing to a sustainable operational model.

Balance Sheet And Financial Health

Guangpu Electronics maintains a robust balance sheet characterized by a substantial cash and equivalents position of CNY 901 million. Total debt stands at a manageable CNY 247.8 million, resulting in a very strong net cash position. This low leverage profile provides significant financial flexibility and a considerable buffer against industry downturns or unexpected operational challenges, underscoring the company's financial stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.3. This dividend exceeds the reported diluted EPS of CNY 0.18, which may indicate a payout from retained earnings or a strategic commitment to returning capital. This policy highlights a focus on providing direct returns to investors alongside any potential growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.04 billion, the market valuation implies certain growth or margin expectations relative to the current scale of earnings. A beta of 0.639 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the consumer cyclical and technology-driven LED lighting sector.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long operational history, integrated model spanning packaging to finished products, and an exceptionally strong balance sheet. The outlook is tied to demand trends in the Chinese construction and lighting markets. Its financial health provides a solid foundation to navigate market cycles, but future performance will depend on its ability to effectively compete and innovate within the evolving LED industry landscape.

Sources

Company Description and Financial Data as Provided

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