investorscraft@gmail.com

Intrinsic ValueFujian Furi Electronics Co.,Ltd (600203.SS)

Previous Close$12.28
Intrinsic Value
Upside potential
Previous Close
$12.28

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

Fujian Furi Electronics operates as a diversified electronics manufacturer in China, generating revenue through the design, production, and sale of a broad portfolio of technology products. Its core business segments encompass LED photoelectric products for lighting and displays, smart household appliances like air purifiers and LCD TVs, and mobile communication terminals including IoT devices. The company operates within the highly competitive Chinese hardware and consumer electronics sector, serving both domestic and international markets. Its market position is that of a broad-based industrial player, leveraging manufacturing capabilities across multiple electronic product categories rather than specializing in a single high-growth niche. This diversification strategy exposes the company to various competitive pressures and technological shifts across the different industries it serves.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 10.64 billion but experienced a net loss of CNY 384 million, indicating significant profitability challenges. Operating cash flow was negative CNY 366.5 million, further highlighting operational inefficiencies. This combination of high revenue with negative bottom-line and cash flow performance suggests either severe margin compression, high operating costs, or potential one-time impairments affecting financial results.

Earnings Power And Capital Efficiency

With a diluted EPS of -0.65 CNY and negative operating cash flow, the company's core earnings power appears substantially impaired. The negative cash flow from operations, coupled with capital expenditures of CNY 143 million, indicates the business is consuming rather than generating cash from its core operations. This raises concerns about the efficiency of capital allocation and the sustainability of current business operations without external funding.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 1.39 billion against total debt of CNY 2.38 billion, indicating a leveraged balance sheet with moderate liquidity. The debt-to-cash ratio suggests some financial flexibility, though the negative cash flow generation could pressure liquidity over time. The overall financial health appears challenged given the operating losses and cash burn, requiring careful monitoring of debt covenants and liquidity management.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of 0.02 CNY per share, which may indicate a commitment to shareholder returns or a strategic decision despite current financial challenges. The negative growth in profitability contrasts with the dividend distribution, suggesting either confidence in a near-term recovery or potential strategic considerations beyond immediate financial performance metrics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.52 billion and negative earnings, traditional valuation metrics are not meaningful. The beta of 0.406 suggests lower volatility than the broader market, potentially indicating investor perception of stability or limited growth expectations. The market appears to be valuing the company based on its asset base and potential recovery prospects rather than current earnings power.

Strategic Advantages And Outlook

The company's diversified product portfolio across LED technology, smart appliances, and communication devices provides some risk mitigation through multiple revenue streams. However, the current financial performance indicates operational challenges that need addressing. The outlook depends on improving operational efficiency, potentially focusing on higher-margin segments, and returning to profitability to sustain the business long-term in a competitive electronics manufacturing landscape.

Sources

Company financial reportsStock exchange disclosures

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