investorscraft@gmail.com

Intrinsic ValueXiamen Overseas Chinese Electronic Co.,Ltd. (600870.SS)

Previous Close$0.60
Intrinsic Value
Upside potential
Previous Close
$0.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Xiamen Overseas Chinese Electronic operates as a specialized manufacturer and distributor of video display solutions within the competitive consumer electronics sector. The company's core revenue model centers on the research, development, and global sale of diverse display technologies including LED TVs, smart TVs, interactive flat panels, and digital signage products. Its product portfolio extends to complementary accessories such as touch tables, Android boxes, and proprietary annotation software, creating an integrated ecosystem for both consumer and commercial applications. Operating since 1985 and headquartered in Xiamen, China, the company maintains an international distribution footprint across North America, South America, Europe, Africa, Australia, and Southeast Asia, positioning itself as a niche player in the global display market against larger multinational competitors. The company's focus on interactive and digital signage products suggests a strategic orientation toward commercial and educational markets rather than mass consumer retail, potentially offering differentiated value propositions in specific vertical segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 152.4 million for FY 2021 but experienced a net loss of CNY 4.36 million, indicating challenging profitability conditions. Operating cash flow was significantly negative at CNY -75.66 million, while capital expenditures remained minimal at CNY -0.15 million, suggesting limited investment in productive capacity during this period.

Earnings Power And Capital Efficiency

Diluted EPS stood at -CNY 0.0084, reflecting weak earnings generation capabilities. The negative operating cash flow combined with minimal capital expenditures indicates inefficient capital deployment and potential operational challenges in converting revenue into sustainable cash generation.

Balance Sheet And Financial Health

The balance sheet shows moderate financial flexibility with cash and equivalents of CNY 75.39 million against total debt of CNY 5.94 million, indicating a conservative debt position. However, the negative operating cash flow raises concerns about liquidity sustainability without additional financing.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.083 per share, which may indicate a commitment to shareholder returns or specific dividend policy requirements. The financial performance suggests the company is navigating a challenging growth phase in the competitive display market.

Valuation And Market Expectations

With a market capitalization approaching zero and a beta of 0.37, the market appears to price this company as a highly speculative micro-cap stock with lower volatility than the broader market. The valuation reflects significant skepticism about future recovery prospects and sustainable profitability.

Strategic Advantages And Outlook

The company's long-standing presence since 1985 and international distribution network provide some foundation, but the negative financial metrics indicate substantial operational challenges. Success would require either significant market repositioning, technological innovation, or strategic restructuring to achieve sustainable competitiveness in the evolving display technology landscape.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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