investorscraft@gmail.com

Intrinsic ValueFocus Lightings Tech Co., Ltd. (300708.SZ)

Previous Close$10.20
Intrinsic Value
Upside potential
Previous Close
$10.20

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

Focus Lightings Tech Co., Ltd. operates as a specialized manufacturer within the LED industry supply chain, focusing on the upstream production of LED epitaxial wafers and chips. The company's core revenue model is derived from the sale of these semiconductor components, primarily white light chips that serve as the fundamental building blocks for a wide array of LED lighting applications. This positions the firm in the capital-intensive materials segment of the industrials sector, supplying both domestic Chinese and international markets. Beyond its primary manufacturing operations, Focus Lightings has diversified its service offerings to include contract energy management, creating an additional revenue stream that leverages its expertise in energy-efficient lighting technology. The company's market position is defined by its vertical specialization in the mid-stream of the LED value chain, competing with other Chinese manufacturers in a highly competitive global market for optoelectronic components. Its headquarters in Suzhou, a major industrial hub, provides strategic access to manufacturing infrastructure and supply chain networks essential for its production-intensive business.

Revenue Profitability And Efficiency

For the fiscal year, Focus Lightings generated revenue of CNY 2.76 billion, achieving a net income of CNY 195.6 million. This translates to a net profit margin of approximately 7.1%, indicating moderate profitability in a competitive manufacturing sector. The company demonstrated solid cash generation with operating cash flow of CNY 524.5 million, which comfortably covered its capital expenditures of CNY 538.9 million, suggesting efficient management of its core operational funding requirements.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.30, reflecting its earnings capacity relative to its equity base. Operating cash flow significantly exceeded net income, indicating strong quality of earnings with minimal non-cash adjustments. The substantial capital expenditure program, nearly matching operating cash flow, highlights the company's ongoing investment in its production capabilities and the capital-intensive nature of semiconductor manufacturing.

Balance Sheet And Financial Health

Focus Lightings maintains a robust balance sheet with cash and equivalents of CNY 1.55 billion against total debt of CNY 528.5 million, resulting in a strong net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The low debt level relative to cash reserves indicates minimal financial risk and capacity to weather industry cyclicality or fund strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend per share of CNY 0.16. This represents a dividend payout ratio of approximately 53% based on diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for reinvestment. The dividend yield, while not specified here, would be calculated relative to the company's current market valuation and share price.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.74 billion, the market values Focus Lightings at roughly 2.1 times revenue and 29 times earnings. The company's beta of 0.305 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for its essential LED components despite competitive industry dynamics.

Strategic Advantages And Outlook

Focus Lightings' strategic position in the LED supply chain provides exposure to growing demand for energy-efficient lighting solutions. The company's diversification into energy management services offers potential for margin enhancement beyond its core manufacturing operations. Its strong balance sheet positions it well to navigate industry cycles and potentially pursue strategic investments or technological advancements in the evolving LED and semiconductor landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange

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