investorscraft@gmail.com

Intrinsic ValueUnion Optech Co.,Ltd. (300691.SZ)

Previous Close$17.17
Intrinsic Value
Upside potential
Previous Close
$17.17

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

Union Optech Co., Ltd. operates as a specialized manufacturer of optical lenses and imaging solutions within China's competitive technology hardware sector. The company generates revenue through the design, development, and sale of a diverse portfolio of precision optical products, including laser display lenses, high-end optical zoom lenses, and camera modules for various applications. Its core business model centers on manufacturing excellence and technological innovation to serve multiple end-markets, positioning itself as a key supplier in the optical component supply chain. Union Optech caters to growing demand segments such as 4K laser displays, video surveillance systems, intelligent terminals, and automotive imaging, leveraging its integrated production capabilities. The company operates in a sector characterized by rapid technological evolution and stringent quality requirements, competing on the basis of optical performance, reliability, and cost-effectiveness. Its market position is strengthened by its ability to supply lenses for emerging applications like virtual reality products and video conferencing systems, demonstrating adaptability to shifting consumer and industrial trends. While focused primarily on the domestic Chinese market, the company's technological capabilities allow it to participate in global supply chains for optical components, though it faces intense competition from both domestic and international optical manufacturers.

Revenue Profitability And Efficiency

Union Optech reported revenue of approximately CNY 1.88 billion for the fiscal year, with net income of CNY 38.6 million translating to diluted EPS of CNY 0.14. The company generated positive operating cash flow of CNY 15.7 million, though this was significantly outweighed by substantial capital expenditures of CNY 288.3 million, indicating heavy investment in production capacity and technological upgrades. This investment pattern suggests a strategic focus on expanding manufacturing capabilities despite near-term cash flow pressures.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with net income representing a relatively modest margin on its revenue base. The significant capital expenditure program, which substantially exceeded operating cash flow, indicates an aggressive investment strategy that may pressure near-term returns on capital. This suggests the company is prioritizing long-term capacity expansion and technological advancement over immediate capital efficiency metrics.

Balance Sheet And Financial Health

Union Optech maintains a balanced financial position with cash and equivalents of CNY 207.1 million against total debt of CNY 581.0 million. The debt level indicates leverage used potentially to fund the substantial capital investment program. The company's liquidity position appears adequate, though the debt load relative to cash reserves warrants monitoring given the ongoing capital expenditure requirements and competitive industry dynamics.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.08 per share despite modest profitability, suggesting a commitment to shareholder returns. The significant capital expenditure program indicates a growth-oriented strategy focused on expanding production capabilities and technological advancement. This dual approach of maintaining dividends while investing heavily in capacity expansion reflects management's confidence in future growth prospects across its diverse optical product segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.89 billion, the market appears to be pricing in future growth potential beyond current earnings levels. The beta of 0.619 suggests lower volatility compared to the broader market, possibly reflecting the company's established position in optical manufacturing. Valuation metrics imply expectations for improved profitability and market share gains following the completion of its capital investment cycle.

Strategic Advantages And Outlook

Union Optech's strategic advantage lies in its diversified optical product portfolio and manufacturing expertise across multiple high-growth application segments. The company's substantial capital investments position it to capitalize on increasing demand for advanced imaging solutions in automotive, surveillance, and consumer electronics. The outlook depends on successful commercialization of expanded capacity and maintaining technological competitiveness in China's rapidly evolving optical components market.

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