investorscraft@gmail.com

Intrinsic ValueShenzhen AV-Display Co., Ltd. (300939.SZ)

Previous Close$35.89
Intrinsic Value
Upside potential
Previous Close
$35.89

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

Shenzhen AV-Display Co., Ltd. operates as a specialized manufacturer in the display technology sector, focusing on the research, development, production, and global sale of liquid crystal display (LCD) and touch-control products. The company's core revenue model is built on designing and manufacturing a diverse portfolio, including monochrome LCDs, monochrome and color LCD modules, and capacitive touch screens. These components serve as critical interfaces in various high-value applications, positioning the company within the broader electronics hardware and components industry. Its strategic focus on industrial control and automation, the Internet of Things (IoT) for smart life, medical and healthcare devices, and automotive electronics underscores its role as a B2B supplier to industrial and technology OEMs. This specialization allows it to cultivate deep expertise in niche markets that demand reliability and performance over consumer-grade volume. The company's market position is that of a specialized component supplier, competing by offering tailored display solutions rather than mass-market commoditized panels. Its headquarters in Shenzhen, a global electronics manufacturing hub, provides inherent supply chain advantages. The company must navigate competition from larger display panel manufacturers while leveraging its application-specific engineering capabilities to maintain relevance and secure long-term customer relationships in its targeted end-markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.08 billion. It demonstrated solid profitability with net income of CNY 90.6 million, translating to a net profit margin of around 8.4%. The company's operational efficiency is evidenced by positive operating cash flow of CNY 108.7 million, which comfortably covered capital expenditures of CNY 80.7 million, indicating a capacity for self-funded growth and investment in its production capabilities.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.76. The generation of free cash flow, calculated as operating cash flow minus capital expenditures, appears positive, suggesting effective conversion of earnings into cash. This capital efficiency supports ongoing operations and provides financial flexibility for strategic initiatives without excessive reliance on external financing, underpinning its sustainable operational model.

Balance Sheet And Financial Health

Shenzhen AV-Display maintains a conservative balance sheet characterized by a strong liquidity position, with cash and equivalents of CNY 190.8 million. Total debt is minimal at approximately CNY 7.4 million, indicating a very low leverage ratio and a predominantly equity-financed structure. This robust financial health provides a significant buffer against market volatility and positions the company to capitalize on potential investment opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.4 per share. This dividend policy, coupled with its profitable operations, suggests a balanced approach to allocating capital between rewarding investors and retaining earnings for future growth. The specific growth trajectory in its core markets of industrial automation, IoT, and automotive electronics will be a key factor for its future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.22 billion, the market valuation implies a price-to-earnings multiple that investors apply based on the company's niche market position and growth prospects. A beta of 0.537 indicates that the stock has historically exhibited lower volatility than the broader market, which may reflect its stable, industrial-focused customer base and the perceived lower risk associated with its business model.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its specialized product focus and entrenched position within key industrial supply chains. Its outlook is tied to the continued adoption of digital interfaces in industrial, medical, and automotive applications. Success will depend on its ability to innovate, maintain cost competitiveness, and navigate the cyclical nature of the electronics components industry while leveraging its strong balance sheet for strategic agility.

Sources

Company DescriptionFinancial Data Provided

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