investorscraft@gmail.com

Intrinsic ValueHangzhou Prevail Optoelectronic Equipment Co., Ltd. (300710.SZ)

Previous Close$30.47
Intrinsic Value
Upside potential
Previous Close
$30.47

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

Hangzhou Prevail Optoelectronic Equipment Co., Ltd. operates as a specialized manufacturer within the broadband communication equipment sector, focusing on CATV and fiber optic network infrastructure. The company's core revenue model is built on the research, development, and production of hybrid fiber coaxial (HFC) optical transmission products, RF equipment, and digital TV solutions. Its comprehensive product portfolio serves cable television operators and network providers globally, enabling the transmission and distribution of video, data, and voice services. Prevail Optoelectronic has established an international footprint, exporting its technology to approximately 30 countries across Europe, Central Asia, South Asia, and the Americas. This positions the company within the competitive landscape of communication equipment providers that support the ongoing global transition to higher-bandwidth networks. Its market position is that of a niche supplier with specialized expertise in HFC and PON network equipment, catering to both domestic Chinese and international telecommunications infrastructure projects. The company's longevity since its 2001 founding provides a foundation of industry experience, though it operates in a capital-intensive and innovation-driven segment of the technology sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 346 million. However, profitability was significantly challenged, with a net loss of nearly CNY 199 million and a diluted EPS of -CNY 2.00. A positive aspect was the generation of CNY 55.8 million in operating cash flow, which indicates some underlying cash-generating ability from core operations despite the reported accounting loss. Capital expenditures of CNY 23.9 million suggest ongoing investment to maintain or upgrade productive capacity.

Earnings Power And Capital Efficiency

The current earnings power is under pressure, as evidenced by the substantial net loss. The positive operating cash flow provides a more nuanced view, suggesting that non-cash charges may be impacting the bottom line. The relationship between operating cash flow and capital expenditures indicates the company is funding its investments internally from operations, a point of relative stability. Further analysis of the return on invested capital would be required to fully assess capital efficiency in this period of reported losses.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 88.1 million against total debt of CNY 51.2 million, indicating a net cash position that provides a buffer for near-term obligations. The debt level appears moderate relative to the company's cash holdings and market capitalization. This liquidity position offers some financial flexibility as the company navigates its current period of operational challenges and works towards restoring profitability.

Growth Trends And Dividend Policy

The financial results for the period reflect a contraction rather than growth, with a significant net loss. The company's dividend policy is conservative, with a dividend per share of CNY 0.00, which is consistent with a firm prioritizing the preservation of capital during a loss-making year. The focus is likely on stabilizing operations and returning to a growth trajectory before considering capital returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.90 billion, the market is valuing the company at a significant multiple to its current revenue, implying expectations of a future recovery and growth beyond the present challenging financial results. The beta of 0.313 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche market positioning and smaller size. The valuation appears to factor in potential long-term prospects rather than near-term earnings.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio for cable television and fiber optic networks and its established international distribution. The outlook is contingent on its ability to leverage its technical expertise to capitalize on global demand for network upgrades and expansion. Success will depend on reversing the negative profitability trend, managing costs effectively, and securing contracts in a competitive global communication equipment market. The net cash position provides a foundational advantage for executing this turnaround.

Sources

Company Financial 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