investorscraft@gmail.com

Intrinsic ValueJiangxi Lianchuang Opto-Electronic Science&Technology Co.,Ltd (600363.SS)

Previous Close$63.17
Intrinsic Value
Upside potential
Previous Close
$63.17

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

Jiangxi Lianchuang Opto-Electronic operates as a vertically integrated LED manufacturer specializing in photoelectric materials, optoelectronic devices, and finished lighting solutions. The company engages in developing and producing LED chips, SMD LEDs, infrared components, and various display modules, serving both industrial and consumer markets. Its comprehensive product portfolio spans backlight systems for automotive and industrial applications, indoor/outdoor lighting products, and specialized controllers, positioning it within China's competitive optoelectronics sector. The firm maintains a diversified revenue stream through manufacturing and selling wires, cables, and power communication infrastructure alongside its core LED offerings. This integrated approach allows Jiangxi Lianchuang to capture value across multiple segments of the optoelectronics supply chain while leveraging its technical expertise in materials science and electronic component manufacturing.

Revenue Profitability And Efficiency

The company generated CNY 3.10 billion in revenue with net income of CNY 241 million, reflecting a net margin of approximately 7.8%. Operating cash flow stood at CNY 175 million against capital expenditures of CNY 117 million, indicating moderate reinvestment requirements. The profitability metrics suggest efficient operations within the competitive LED manufacturing sector, though margins remain susceptible to industry pricing pressures and raw material cost fluctuations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.53, the company demonstrates adequate earnings generation relative to its capital structure. The positive operating cash flow of CNY 175 million supports ongoing operations and strategic investments. The capital expenditure level represents a balanced approach to maintaining production capabilities while preserving financial flexibility in a capital-intensive industry.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 2.07 billion in cash and equivalents against total debt of CNY 1.19 billion, indicating robust financial health. This conservative balance sheet structure provides significant buffer against industry cyclicality and supports strategic flexibility. The net cash position enhances the company's ability to navigate market fluctuations and pursue selective growth opportunities.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.054 per share, representing a payout ratio of approximately 10% based on current EPS. This conservative distribution approach aligns with the capital-intensive nature of the optoelectronics industry while providing some shareholder returns. The retention of earnings supports ongoing R&D and capacity expansion initiatives in the evolving LED technology landscape.

Valuation And Market Expectations

Trading at a market capitalization of CNY 27.0 billion, the company commands a premium valuation relative to its current earnings, reflecting market expectations for future growth in China's optoelectronics sector. The beta of 0.162 indicates lower volatility compared to the broader market, suggesting perceived stability despite operating in a cyclical technology hardware segment.

Strategic Advantages And Outlook

The company's vertically integrated model provides cost advantages and quality control across the LED value chain. Its diverse product portfolio spanning materials, components, and finished goods offers resilience against segment-specific downturns. The strategic focus on both traditional lighting and emerging optoelectronic applications positions the company to benefit from technological adoption trends in automotive, industrial, and display markets.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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