investorscraft@gmail.com

Intrinsic ValueAnhui Landun Photoelectron Co., Ltd. (300862.SZ)

Previous Close$22.99
Intrinsic Value
Upside potential
Previous Close
$22.99

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

Anhui Landun Photoelectron operates as a specialized manufacturer of analytical measuring instruments and intelligent transportation systems, serving both public infrastructure and environmental monitoring sectors. The company's core revenue model combines hardware sales of sophisticated photoelectric devices with integrated software solutions and ongoing maintenance services. Its diverse product portfolio spans traffic enforcement technology, including speed measurement radars and surveillance cameras, atmospheric monitoring equipment for environmental protection, and specialized instruments for food and drug safety testing. This positions Landun at the intersection of smart city development, public safety, and environmental regulation enforcement in China. The company leverages its photoelectron expertise to address growing demand for data-driven urban management and pollution control, competing in niche markets that require high technical precision and regulatory compliance. Its integrated approach from hardware manufacturing to cloud platform services creates recurring revenue streams while establishing barriers to entry through technical specialization and established government relationships.

Revenue Profitability And Efficiency

The company reported revenue of CNY 609 million for the period, demonstrating its operational scale in specialized instrumentation markets. However, net income of CNY 6.5 million indicates thin margins, with diluted EPS of CNY 0.04 reflecting modest profitability. Operating cash flow of CNY 81.6 million significantly exceeded net income, suggesting reasonable cash conversion despite the challenging margin environment. Capital expenditures of CNY 62.6 million indicate ongoing investment in production capacity and technology development.

Earnings Power And Capital Efficiency

Landun's earnings power appears constrained by competitive pressures or high operating costs, as evidenced by the minimal net income relative to revenue. The company maintains positive operating cash generation, which supports ongoing business operations and selective investments. The capital expenditure level represents substantial reinvestment relative to earnings, indicating a growth-oriented strategy despite current profitability challenges. The balance between operating cash flow and capital spending suggests careful capital allocation decisions.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 292.7 million in cash and equivalents against total debt of CNY 114 million, providing adequate financial flexibility. This conservative debt level relative to cash reserves indicates a low-risk financial structure. The balance sheet strength supports ongoing operations and potential strategic investments without significant leverage concerns, positioning the company to weather economic fluctuations in its specialized markets.

Growth Trends And Dividend Policy

Growth trends reflect the company's positioning in government-driven infrastructure markets, with revenue scale indicating established market presence. The modest dividend payment of CNY 0.01 per share suggests a conservative distribution policy that prioritizes reinvestment over shareholder returns. This approach aligns with the capital-intensive nature of developing specialized photoelectron technology and maintaining competitive positioning in smart city and environmental monitoring segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.63 billion, the company trades at a significant premium to current earnings, reflecting investor expectations for future growth in smart infrastructure and environmental monitoring markets. The beta of 0.40 indicates lower volatility than the broader market, suggesting perceived stability in its government-facing business model. Valuation metrics likely incorporate anticipation of margin improvement and market expansion beyond current profitability levels.

Strategic Advantages And Outlook

Landun's strategic advantages include deep technical expertise in photoelectron applications and established relationships in government procurement channels. The outlook depends on continued urbanization and environmental regulation enforcement in China, driving demand for its specialized monitoring solutions. Success will require balancing technological innovation with cost management to improve profitability while capitalizing on smart city infrastructure investments. The company's niche positioning provides insulation from broader economic cycles but ties its prospects to specific policy directions.

Sources

Company filingsMarket 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