investorscraft@gmail.com

Intrinsic ValueTecnon Electronics Co., Ltd. (300650.SZ)

Previous Close$20.06
Intrinsic Value
Upside potential
Previous Close
$20.06

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

Tecnon Electronics operates as a specialized manufacturer and solution provider within China's commercial lighting and LED display sectors. The company generates revenue through the research, design, production, and sale of a comprehensive portfolio of lighting fixtures and LED products. Its core offerings include track spotlights, recessed spotlights, downlights, linear lights, panel lights, and decorative lighting systems, complemented by standard, customized, and rental LED display solutions. Tecnon serves a diverse clientele across multiple end-markets, including retail shops, hotel chains, supermarkets, business offices, and the educational, jewelry, and urban landscape industries. This positions the company within the broader industrials sector, specifically electrical equipment and parts, where it competes by addressing the demand for energy-efficient and application-specific lighting. Its market position is built on a vertically integrated model that spans from R&D to after-sales service, allowing it to cater to both standardized and customized project requirements. The focus on commercial applications rather than consumer lighting helps it maintain specialized expertise and deeper client relationships in its chosen niches.

Revenue Profitability And Efficiency

For the fiscal year, Tecnon Electronics reported revenue of CNY 2.57 billion, achieving a net income of CNY 51.16 million. The net profit margin stands at approximately 2.0%, indicating modest profitability within a competitive market. The company demonstrated solid cash generation, with operating cash flow of CNY 385.65 million significantly exceeding its net income, suggesting healthy cash conversion from its operations. Capital expenditures were relatively low at CNY 16.19 million, reflecting a capital-light model or a period of limited expansion.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.23 for the period. The substantial operating cash flow, which is over seven times the reported net income, points to strong underlying earnings power and efficient working capital management. This significant cash flow generation provides a robust foundation for funding operations, supporting growth initiatives, and returning capital to shareholders, as evidenced by the dividend payment.

Balance Sheet And Financial Health

Tecnon maintains a conservative financial structure, with cash and equivalents of CNY 497.30 million against total debt of CNY 278.89 million. This results in a net cash position, indicating a strong liquidity profile and low financial risk. The balance sheet appears healthy, providing ample flexibility to withstand economic cycles and pursue strategic opportunities without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of CNY 0.05 per share. The dividend payout ratio appears sustainable given the strong operating cash flow. Future growth will likely be driven by continued demand for LED lighting upgrades and digital display solutions in the Chinese commercial and industrial sectors, although specific historical growth trends are not provided in the available data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.66 billion, the market values Tecnon at a price-to-earnings ratio derived from the current data. The beta of 0.313 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the industrials sector. Valuation metrics imply market expectations for stable, rather than explosive, growth.

Strategic Advantages And Outlook

Tecnon's strategic advantages include its vertically integrated operations, diverse product portfolio, and established presence in key commercial segments. The outlook is tied to the ongoing adoption of energy-efficient LED lighting and digital displays in China. Its strong balance sheet and cash flow provide a solid platform to navigate competition and invest in product development, positioning the company to capitalize on long-term industry trends.

Sources

Company DescriptionFinancial Data 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