investorscraft@gmail.com

Intrinsic ValueShanghai Laimu Electronics Co.,Ltd. (603633.SS)

Previous Close$9.08
Intrinsic Value
Upside potential
Previous Close
$9.08

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

Shanghai Laimu Electronics operates as a specialized manufacturer of precision electronic components, serving two primary end markets: automotive electronics and mobile electronics. The company's core revenue model involves the research, development, and production of highly engineered components including injection and stamping parts, connectors, wire harnesses for automotive applications, and various mobile device components such as T-cards, battery holders, camera modules, and SIM/USB parts. Operating within China's competitive technology hardware sector, Laimu Electronics has established itself as a domestic supplier to automotive and consumer electronics manufacturers, leveraging its technical expertise in precision manufacturing. The company's market position reflects a focus on mid-tier component supply, competing on engineering capability and cost efficiency rather than brand recognition, while serving the extensive Chinese manufacturing ecosystem that supplies both domestic and international OEMs.

Revenue Profitability And Efficiency

The company generated CNY 1.47 billion in revenue with net income of CNY 73.5 million, resulting in a net margin of approximately 5%. Operating cash flow of CNY 72 million indicates adequate cash generation from core operations, though significant capital expenditures of CNY -407.7 million suggest substantial ongoing investments in production capacity and equipment upgrades to support future growth initiatives.

Earnings Power And Capital Efficiency

Laimu Electronics demonstrates moderate earnings power with diluted EPS of CNY 0.17. The substantial capital expenditure program, which significantly exceeded operating cash flow, indicates aggressive investment in production capabilities. This suggests management is prioritizing capacity expansion and technological upgrades over immediate profitability, potentially positioning for future market share gains in the competitive electronic components sector.

Balance Sheet And Financial Health

The company maintains CNY 239.4 million in cash against total debt of CNY 817.1 million, indicating a leveraged financial position. This debt level, combined with the aggressive capital expenditure program, suggests a growth-oriented but somewhat constrained balance sheet. The negative beta of -0.345 indicates the stock moves counter to broader market trends, potentially reflecting its niche market positioning.

Growth Trends And Dividend Policy

Despite the significant capital investments, the company maintained a dividend payment of CNY 0.027 per share, indicating a commitment to shareholder returns. The substantial capex program relative to operating cash flow suggests management is betting on future growth in both automotive and mobile electronics segments, particularly within the Chinese domestic market and potentially for export-oriented manufacturing.

Valuation And Market Expectations

With a market capitalization of CNY 5.13 billion, the company trades at approximately 35 times earnings and 3.5 times revenue. This valuation reflects market expectations for future growth from current investments, particularly in the expanding automotive electronics sector where Chinese manufacturers are gaining global market share.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized manufacturing expertise and positioning within China's extensive electronics supply chain. The outlook depends on successful utilization of new capacity and maintaining competitive positioning in both automotive and mobile electronics segments, particularly as these industries undergo technological transformation and supply chain realignment.

Sources

Company financial statementsStock exchange disclosuresCompany description from financial data provider

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