investorscraft@gmail.com

Intrinsic ValueNingbo Yongxin Optics Co.,Ltd (603297.SS)

Previous Close$104.31
Intrinsic Value
Upside potential
Previous Close
$104.31

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

Ningbo Yongxin Optics Co., Ltd. is a specialized manufacturer of precision optical instruments and components, operating within the global technology hardware sector. The company's core revenue model is based on the design, production, and sale of high-precision optical products, including microscopes and critical components utilized in advanced applications such as bar-code scanners, automotive driving systems, high-end cameras, HD projection, semiconductor equipment, and life sciences instrumentation. Its diverse product portfolio, marketed under the NOVEL, JIANGNAN, and NEXCOPE brands, caters to both industrial and scientific end-markets, requiring exacting technical specifications and reliability. The firm has established a significant international footprint, exporting its products to approximately 80 countries, which underscores its competitive positioning as a globally recognized supplier from China. This export-oriented strategy mitigates regional market risks and leverages cost-competitive manufacturing capabilities. Its long-standing operation since 1997 provides a foundation of technical expertise and customer relationships, positioning it as an established player in the niche but critical field of precision optics, serving the evolving demands of technology and electronics OEMs worldwide.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust financial performance with revenue of CNY 891.8 million and net income of CNY 208.6 million. This translates to a strong net profit margin of approximately 23.4%, indicating highly efficient operations and effective cost management within its specialized manufacturing processes. The business demonstrates an ability to convert a significant portion of its sales into bottom-line profitability.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, reflected in a diluted EPS of CNY 1.87. Operating cash flow was healthy at CNY 263.3 million, significantly exceeding net income and indicating high-quality earnings. Capital expenditures of CNY 136.1 million were substantial, suggesting ongoing investment to maintain and potentially expand its production capabilities and technological edge.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of CNY 805.5 million against a modest total debt of CNY 94.4 million. This results in a substantial net cash position, providing significant financial flexibility and a very low-risk profile. The company is well-positioned to fund future growth initiatives or weather economic downturns without liquidity concerns.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.85 per share. The payout, coupled with its strong cash generation and pristine balance sheet, suggests a commitment to returning capital to shareholders while retaining ample resources for reinvestment in the business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.8 billion, the market assigns a significant premium, valuing the company at a high earnings multiple. This valuation likely reflects expectations for future growth in its niche optical markets and its strong profitability metrics. A beta of 0.24 indicates the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its technical expertise in precision optics, established global export network, and strong brand portfolio. Its outlook is tied to the continued demand for advanced optical components across various high-growth technology sectors, including semiconductors, automotive, and life sciences, supported by its solid financial foundation for strategic initiatives.

Sources

Company DescriptionProvided 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