investorscraft@gmail.com

Intrinsic ValueGuangdong DP Co.,Ltd. (300808.SZ)

Previous Close$33.44
Intrinsic Value
Upside potential
Previous Close
$33.44

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

Guangdong DP Co., Ltd. operates as a specialized manufacturer and distributor within the consumer electronics and lighting hardware sector, focusing primarily on portable LED lighting solutions. The company's core revenue model is built on the research, development, and direct sale of a diverse portfolio of LED-based products, including desk lamps, torches, searchlights, headlights, emergency lights, and camping lanterns. This is complemented by ancillary product lines such as electronic mosquito killers, batteries, chargers, fans, sockets, and household lighting items, creating a comprehensive ecosystem of portable power and illumination devices for both everyday and specialized use cases. Operating from its Guangzhou headquarters since its 2002 founding, the company has established a position within China's competitive manufacturing landscape, catering to domestic market demand for affordable, functional lighting products. Its market positioning appears oriented towards the value segment, serving consumers seeking practical, battery-operated or portable lighting options for home, outdoor, and emergency applications, rather than competing in the premium or smart-lighting categories that are increasingly dominated by larger technology firms.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 431.4 million. However, it recorded a net loss of approximately CNY 19.4 million, resulting in a negative diluted EPS of CNY -0.12. Despite the bottom-line loss, the firm generated positive operating cash flow of CNY 173.3 million, which significantly exceeded its capital expenditures of CNY 44.7 million, indicating reasonable cash generation from its core operations relative to its investment needs.

Earnings Power And Capital Efficiency

The current earnings power is challenged, as evidenced by the net loss. The positive operating cash flow suggests that the company's core business operations are generating cash, but this is not translating into accounting profitability. The capital expenditure level indicates a moderate ongoing investment in maintaining or updating its production capabilities, which is typical for a manufacturing-oriented business.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 144.5 million. Total debt stands at CNY 128.6 million, resulting in a net cash position. This conservative balance sheet structure, with cash holdings exceeding debt obligations, provides a buffer against operational volatility and suggests a low immediate risk of financial distress, supporting stability amid current profitability challenges.

Growth Trends And Dividend Policy

The financial data indicates a period of contraction, with the company reporting a net loss for the fiscal year. Interestingly, despite this negative earnings trend, the company distributed a dividend of CNY 0.19 per share. This action may signal management's confidence in its cash position or a commitment to shareholder returns, but it also raises questions about the sustainability of such distributions if profitability does not recover.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.86 billion, the market valuation appears significantly disconnected from the company's current revenue scale and loss-making status. The exceptionally low beta of 0.042 suggests the stock has exhibited very low correlation with broader market movements, which could indicate unique investor perceptions or a relatively illiquid trading profile on the Shenzhen exchange.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused niche of portable LED lighting and associated accessories, serving specific consumer needs. The outlook is clouded by the recent net loss, which necessitates a return to profitability. Future success will likely depend on its ability to leverage its product portfolio, manage costs effectively, and potentially expand its market reach beyond its current domestic focus to drive sustainable growth.

Sources

Company Filings (SZSE)Market 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