investorscraft@gmail.com

Intrinsic ValueNorth Electro-Optic Co.,Ltd. (600184.SS)

Previous Close$17.65
Intrinsic Value
Upside potential
Previous Close
$17.65

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

North Electro-Optic Co., Ltd. operates as a specialized defense technology company focused on the research, development, production, and sale of advanced optical weapons and military equipment systems. As a subsidiary of China Ordnance Industry Group Corporation, the company occupies a strategic position within China's state-owned defense industrial base, serving both domestic military requirements and select international markets. Its core revenue model centers on government contracts and defense procurement, leveraging specialized electro-optic technologies for targeting, surveillance, and precision guidance applications. The company operates in a highly regulated and technologically intensive sector where barriers to entry are substantial due to national security considerations and required technical expertise. Its market positioning is defined by its integration within China's broader defense ecosystem, providing critical components for modern military systems while maintaining technological sovereignty in electro-optic warfare capabilities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.30 billion for the period but experienced significant operational challenges with a net loss of CNY -206 million. This negative profitability reflects margin pressures and potentially elevated R&D expenditures characteristic of defense technology development cycles. Operating cash flow remained positive at CNY 50.2 million, though capital expenditures of CNY -152.8 million indicate substantial ongoing investment in production capabilities and technological advancement.

Earnings Power And Capital Efficiency

Diluted EPS of -0.41 CNY demonstrates current earnings weakness, though the modest positive operating cash flow suggests some underlying operational stability. The substantial capital expenditure program relative to operating cash flow indicates aggressive investment in future capabilities, which may position the company for improved performance as defense contracts mature and new technologies reach production phase.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with CNY 437.3 million in cash and equivalents against minimal total debt of CNY 11.5 million, indicating low financial leverage. This conservative capital structure provides flexibility for continued investment in defense technology development while maintaining financial stability despite current profitability challenges.

Growth Trends And Dividend Policy

Despite current negative earnings, the company maintained a dividend payment of 0.06 CNY per share, suggesting management confidence in long-term prospects or policy commitments. The significant capital investment program indicates focus on capacity expansion and technological advancement, positioning for future growth in China's evolving defense modernization priorities and potential international export opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 10.5 billion, the market appears to be valuing the company based on strategic positioning and long-term defense sector prospects rather than current earnings. The low beta of 0.499 suggests relative insulation from broader market volatility, reflecting its specialized defense focus and state-owned enterprise status within China's strategic industries framework.

Strategic Advantages And Outlook

The company's primary advantages include its position within China's state-owned defense conglomerate, specialized electro-optic technology expertise, and access to domestic military procurement. Outlook depends on defense budget allocations, successful technology development, and potential export market expansion, though current profitability challenges require careful monitoring of operational efficiency improvements and contract execution capabilities.

Sources

Company financial reportsStock exchange disclosuresCorporate structure information

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