investorscraft@gmail.com

Intrinsic ValueXiamen Leading Optics Co., Ltd. (605118.SS)

Previous Close$40.52
Intrinsic Value
Upside potential
Previous Close
$40.52

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

Xiamen Leading Optics operates as a specialized optical solutions provider within the global technology hardware sector, focusing on precision lens manufacturing for diverse industrial applications. The company generates revenue through designing, producing, and selling advanced optical components including surveillance lenses, automotive imaging systems, machine vision optics, and consumer imaging products. Its core business model leverages optical engineering expertise to serve B2B customers across security, automotive, industrial automation, and intelligent transportation systems markets. Xiamen Leading Optics maintains a competitive position through technological specialization in vari-focal, fixed-focal, and specialized low-distortion lenses, catering to the growing demand for high-precision imaging in surveillance and automotive applications. The company's market positioning benefits from China's manufacturing ecosystem and the global expansion of smart city infrastructure, though it operates in a competitive landscape with larger optical manufacturers. Its foundation in 2002 provides established industry relationships and technical capabilities that support its niche market presence.

Revenue Profitability And Efficiency

The company reported revenue of CNY 620.5 million with strong profitability, achieving net income of CNY 175.3 million, representing a robust 28.3% net margin. Operating cash flow of CNY 230.0 million significantly exceeded capital expenditures of CNY 58.9 million, indicating efficient cash generation from core operations. This performance demonstrates effective cost management and operational efficiency within the specialized optics manufacturing sector.

Earnings Power And Capital Efficiency

Xiamen Leading Optics exhibits substantial earnings power with diluted EPS of CNY 0.43, supported by healthy operating cash flow conversion. The company maintains capital efficiency with moderate capital expenditures relative to operating cash flow, suggesting disciplined investment in production capacity and technology development. This balance supports sustained profitability while funding necessary technological advancements in optical manufacturing.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 487.1 million in cash and equivalents against minimal total debt of CNY 23.0 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The substantial cash reserves relative to debt obligations indicate low financial risk and capacity for strategic investments or market expansion opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.40, representing a substantial payout relative to earnings. This dividend policy, combined with the company's strong cash generation, suggests a balanced capital allocation strategy that rewards investors while maintaining growth capacity. The optics market benefits from secular trends in automation and surveillance, providing potential growth catalysts.

Valuation And Market Expectations

With a market capitalization of CNY 12.1 billion, the company trades at approximately 19.5 times revenue and 69 times earnings, reflecting premium valuation multiples. The beta of 0.633 indicates lower volatility than the broader market, suggesting investor perception of stable business fundamentals. This valuation implies market expectations for sustained growth in specialized optical markets and continued profitability.

Strategic Advantages And Outlook

The company's strategic advantages include specialized optical engineering capabilities, established market positions in surveillance and automotive optics, and a strong balance sheet. Outlook remains positive given increasing demand for high-precision imaging across multiple industries, though competition and technological evolution require ongoing innovation. The company's financial strength positions it well for strategic investments in next-generation optical technologies.

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