investorscraft@gmail.com

Intrinsic ValueLucky Film Company,Limited (600135.SS)

Previous Close$9.60
Intrinsic Value
Upside potential
Previous Close
$9.60

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

Lucky Film Company operates within the basic materials sector, specifically manufacturing and distributing a diverse portfolio of imaging and photographic products, including digital and printing photo papers, alongside a strategic expansion into new energy and material segments. Its core revenue model is built on the production and sale of specialized chemical-based products, serving both traditional photography and modern digital printing markets, while also developing photovoltaic materials like solar battery backplanes and transparent conductive films. The company maintains a niche position in China's chemical industry, leveraging its long-standing expertise in emulsion preparation and coating technologies to cater to professional and consumer imaging needs, while simultaneously pursuing growth in the renewable energy supply chain to diversify its market presence and reduce reliance on its legacy film business.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.49 billion for the period but experienced a net loss of CNY 62.3 million, indicating significant profitability challenges. Operating cash flow was positive at CNY 143.7 million, yet this was overshadowed by substantial capital expenditures of CNY 192.9 million, reflecting heavy investment activities that currently outweigh operational cash generation and contribute to the overall negative bottom line.

Earnings Power And Capital Efficiency

Lucky Film's earnings power is currently weak, as evidenced by a diluted EPS of -CNY 0.11. The negative net income, combined with high capital expenditures relative to operating cash flow, suggests inefficient capital allocation and challenges in generating returns from its investments, particularly in its newer energy and material ventures which have yet to contribute positively to profitability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.28 billion, providing a substantial buffer against short-term obligations. Total debt is minimal at CNY 27.1 million, resulting in a very low leverage ratio and indicating a conservative financial structure with significant capacity to withstand operational losses and fund future initiatives without relying on external borrowing.

Growth Trends And Dividend Policy

Current trends reflect a company in transition, with investments in new energy segments potentially positioning for future growth despite present profitability issues. The dividend policy is conservative, with no dividend paid (CNY 0 per share), as management likely prioritizes retaining cash to fund its strategic shift and navigate the challenging phase of its business transformation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.15 billion, the market appears to be assigning value to the company's strategic assets and potential in new energy markets rather than its current earnings, which are negative. The beta of 0.547 suggests lower volatility than the broader market, indicating investor perception of reduced systematic risk, possibly due to its strong cash position and niche market operations.

Strategic Advantages And Outlook

The company's key advantages include its extensive expertise in chemical coating technologies, a strong balance sheet with minimal debt, and a strategic pivot towards growing renewable energy sectors. The outlook hinges on successfully monetizing its investments in solar and new material products to offset declines in its traditional imaging business and return to sustainable profitability.

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