investorscraft@gmail.com

Intrinsic ValueShanghai Feilo Acoustics Co.,Ltd (600651.SS)

Previous Close$8.18
Intrinsic Value
Upside potential
Previous Close
$8.18

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

Shanghai Feilo Acoustics operates a diversified industrial portfolio primarily focused on lighting solutions, automotive electronics, and semiconductor packaging services. The company generates revenue through the design, manufacturing, and sale of public environment lighting products, LED systems under its Asia and SYLVANIA brands, and automotive lighting components. Its operations extend into precision manufacturing and smart card module packaging, serving both domestic Chinese and international markets. Within the competitive consumer cyclical sector, Feilo Acoustics maintains a niche position by integrating traditional acoustics expertise with modern lighting and electronic capabilities. The company leverages its long-standing presence, established since 1984, to provide integrated electromechanical products and intelligent manufacturing consulting, positioning itself as a solutions provider rather than just a product manufacturer. This diversified approach across lighting, automotive, and semiconductor testing services allows it to mitigate sector-specific risks while capitalizing on China's industrial and technological development initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.96 billion with a net income of CNY 39.47 million, indicating thin margins. Operating cash flow of CNY 89.88 million significantly exceeded capital expenditures of CNY 43.54 million, demonstrating adequate cash generation from core operations to fund investments.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0157 reflects modest earnings power relative to the substantial share count. The positive operating cash flow suggests operational sustainability, though profitability metrics indicate challenges in translating revenue into strong bottom-line performance.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of CNY 1.13 billion against total debt of CNY 888.93 million. This conservative financial structure provides flexibility, with cash reserves substantially covering outstanding obligations and supporting operational needs.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for reinvestment. Growth appears focused on operational expansion rather than shareholder returns, consistent with its capital-intensive businesses in lighting, electronics, and semiconductor services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.91 billion, the company trades at elevated multiples relative to current earnings, suggesting market expectations for future growth. The low beta of 0.418 indicates lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified industrial portfolio, established brands, and technological integration capabilities. Its outlook depends on execution in competitive lighting and electronics markets, with potential from China's semiconductor and smart manufacturing initiatives.

Sources

Company descriptionFinancial metrics 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