investorscraft@gmail.com

Intrinsic ValueHengdian Group Tospo Lighting Co., Ltd. (603303.SS)

Previous Close$14.45
Intrinsic Value
Upside potential
Previous Close
$14.45

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

Hengdian Group Tospo Lighting operates as a comprehensive lighting solutions provider in China's competitive electrical equipment sector, specializing in the research, development, production, and sale of diverse illumination products. The company generates revenue through manufacturing and distributing civil, commercial, and automotive lighting, including lamps, tubes, indoor fixtures, outdoor luminaires, and smart lighting systems, while also offering automotive parts. Operating within the industrials sector, Tospo Lighting has established a solid market position by catering to both consumer and industrial clients, leveraging its extensive product portfolio and service capabilities. The company's foundation in 1996 has allowed it to build industry experience and brand recognition, particularly in the Chinese market, where it competes by providing integrated lighting solutions that span traditional and emerging smart technologies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.43 billion with net income of CNY 347 million, reflecting a net margin of approximately 7.8%. Operating cash flow of CNY 585 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 89.7 million suggest moderate reinvestment needs relative to operating scale.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.74 demonstrates solid earnings generation per share. The substantial operating cash flow relative to net income highlights effective working capital management and strong underlying business cash generation. The company maintains capital efficiency with disciplined investment in property, plant and equipment.

Balance Sheet And Financial Health

Tospo Lighting maintains an exceptionally strong financial position with CNY 2.82 billion in cash and equivalents against minimal total debt of CNY 51.2 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience against market volatility or economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.74, representing a 100% payout ratio based on EPS. This aggressive distribution policy suggests management's confidence in current cash levels and future cash generation capabilities, though it may limit retained earnings for expansion.

Valuation And Market Expectations

With a market capitalization of CNY 6.68 billion, the company trades at approximately 1.5 times revenue and 19 times earnings. The low beta of 0.296 indicates lower volatility relative to the broader market, reflecting investor perception of stable but moderate growth prospects in the lighting industry.

Strategic Advantages And Outlook

Tospo Lighting benefits from its established market presence, diverse product portfolio, and strong balance sheet. The company's focus on smart lighting products positions it to capitalize on industry trends toward energy efficiency and connected solutions. Financial stability provides strategic optionality for potential expansion or technological investments.

Sources

Company financial reportsStock 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