investorscraft@gmail.com

Intrinsic ValueAurora Optoelectronics Co.,Ltd. (600666.SS)

Previous Close$3.51
Intrinsic Value
Upside potential
Previous Close
$3.51

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

Aurora Optoelectronics Co., Ltd. operates within the advanced materials and equipment manufacturing sector, specializing in the research, development, production, and sale of sapphire crystal materials. Its core revenue model is derived from selling these high-purity materials and a suite of precision processing machinery, including polishing, flat grinding, and 3D glass hot bending machines, primarily to industrial clients in China. The company occupies a niche position in the optoelectronics supply chain, providing essential components that are critical for applications in LEDs, optical windows, and consumer electronics. Despite its sector classification under healthcare, its actual operations are deeply entrenched in industrial technology and manufacturing, serving a B2B customer base that demands high technical specifications and reliability. Its market positioning is that of a specialized domestic supplier, facing intense competition from both local and international manufacturers of synthetic crystals and processing equipment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 366.0 million for the period but experienced significant operational challenges, resulting in a net loss of CNY 171.4 million. This negative profitability, coupled with negative operating cash flow of CNY 71.6 million, indicates severe inefficiencies and potential pricing pressures or high operating costs within its current business model.

Earnings Power And Capital Efficiency

Aurora's earnings power is currently negative, with a diluted EPS of -CNY 0.0623. Capital efficiency appears strained, as evidenced by substantial capital expenditures of -CNY 169.5 million that significantly exceeded the negative operating cash flow, suggesting aggressive investment potentially not yet yielding returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 128.4 million against a modest total debt of CNY 44.3 million, indicating a low leverage ratio. However, the significant net loss and negative cash flows from operations raise concerns about liquidity and financial health absent external funding or a rapid operational turnaround.

Growth Trends And Dividend Policy

Recent financial trends reflect contraction and losses rather than growth. The company has not paid a dividend, a prudent policy given its current unprofitable status and need to conserve cash for operational stability and potential reinvestment in its core technology segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.0 billion, the market valuation appears to be factoring in substantial future growth or recovery potential not yet reflected in the current financials. The very low beta of 0.18 suggests the stock is perceived by the market as having low systematic risk relative to the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in sapphire crystal and processing equipment, a market with high technical barriers. The outlook is contingent on its ability to achieve technological differentiation, improve cost structures, and capitalize on demand in optoelectronics and related advanced manufacturing industries to return to profitability.

Sources

Company Filings (Shanghai Stock Exchange)Provided financial data

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