investorscraft@gmail.com

Intrinsic ValueOpple Lighting Co.,LTD (603515.SS)

Previous Close$20.25
Intrinsic Value
Upside potential
Previous Close
$20.25

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

Opple Lighting operates as a vertically integrated manufacturer and distributor of comprehensive lighting solutions within China's consumer cyclical sector. The company's core revenue model is driven by the research, development, production, and sale of a diverse portfolio of residential, commercial, and specialized lighting products. Its extensive offering spans ambient lighting, functional fixtures like kitchen and eye protection lights, decorative items including chandeliers and floor lamps, and technical products such as industrial lights and intelligent control systems. This positions Opple as a full-spectrum provider in the furnishings, fixtures, and appliances industry. The firm leverages its established manufacturing capabilities and distribution network to serve the domestic market, capitalizing on urbanization and housing demand. Founded in 1996 and headquartered in Shanghai, Opple has built a recognizable brand and market presence over nearly three decades, competing through product variety and technological integration in a fragmented but growing sector.

Revenue Profitability And Efficiency

Opple Lighting generated revenue of CNY 7.10 billion for the period, demonstrating significant scale in its operations. The company achieved a robust net income of CNY 903 million, reflecting effective cost management and operational efficiency. Operating cash flow was strong at CNY 819 million, comfortably covering capital expenditures of CNY 176 million, indicating healthy cash generation from core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of CNY 1.23, supported by its profitable operations. Capital efficiency appears reasonable as operating cash flow significantly exceeds capital investment needs. The moderate capital expenditure suggests a mature operational model focused on incremental improvements rather than aggressive expansion.

Balance Sheet And Financial Health

Opple maintains a strong financial position with CNY 1.58 billion in cash and equivalents against minimal total debt of CNY 89.9 million. This conservative leverage profile provides substantial financial flexibility and resilience. The significant cash balance relative to debt indicates a low-risk capital structure and strong liquidity position.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.90 per share. This payout represents a substantial portion of earnings, reflecting management's confidence in sustainable cash generation. The combination of earnings retention and dividend distribution suggests a balanced capital allocation strategy supporting both growth and investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.97 billion, the market values Opple at a moderate multiple relative to its earnings. The beta of 0.486 indicates lower volatility compared to the broader market, suggesting investors perceive it as a relatively stable investment within the consumer cyclical space, potentially reflecting its established market position.

Strategic Advantages And Outlook

Opple's strategic advantages include its comprehensive product portfolio, vertical integration, and established brand presence in China's growing lighting market. The company's strong balance sheet and cash generation provide flexibility to invest in product innovation and market expansion. The focus on intelligent lighting systems positions it well for technological trends in home and commercial automation.

Sources

Company financial reportingMarket 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