investorscraft@gmail.com

Intrinsic ValueLeedarson IoT Technology Inc. (605365.SS)

Previous Close$20.11
Intrinsic Value
Upside potential
Previous Close
$20.11

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

Leedarson IoT Technology Inc. operates as a specialized manufacturer and designer within the global Internet of Things (IoT) hardware and smart solutions sector. The company's core revenue model is built on the design, production, and sale of a diverse portfolio of IoT-enabled products, including smart home devices, LED lighting solutions, and modules for connectivity. Its product ecosystem spans smart home control systems, sensors, security and video surveillance products, and home automation solutions, catering to both consumer and building management markets. Formerly a traditional lighting group, its strategic pivot and rebranding in 2020 to an IoT-focused entity reflect a deliberate shift to capitalize on the convergence of lighting, connectivity, and intelligent automation. Headquartered in Xiamen, China, it leverages its manufacturing heritage while positioning itself as an integrated solutions provider in the rapidly expanding and competitive global smart technology landscape, serving a worldwide customer base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 6.81 billion. Profitability was solid, with net income reaching CNY 417.9 million, translating to a diluted EPS of CNY 0.83. The firm generated CNY 359.9 million in operating cash flow, though this was significantly impacted by capital expenditures of CNY 181.1 million for investments in its operational capacity.

Earnings Power And Capital Efficiency

The company demonstrates clear earnings power, converting its substantial revenue base into a healthy net profit. Capital efficiency is evidenced by its strategic investments, as reflected in its capital expenditure program, which is aimed at sustaining its manufacturing and technological capabilities for future growth in the IoT market.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, holding CNY 826.9 million in cash and equivalents against total debt of CNY 422.6 million. This results in a net cash position, indicating a low financial risk profile and significant capacity to fund operations and strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company's strategic rebranding and focus on IoT represent a clear growth vector. It also demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.42. This balanced approach suggests a strategy of investing for future expansion while concurrently distributing a portion of profits to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.54 billion, the market values the company at a significant multiple of its earnings. A beta of 0.29 suggests the stock is perceived by the market as being less volatile than the broader market, potentially indicating it is viewed as a relatively stable investment within its sector.

Strategic Advantages And Outlook

The company's key advantages include its established manufacturing expertise, successful pivot into the high-growth IoT sector, and a healthy balance sheet. The outlook is tied to the continued global adoption of smart home and building solutions, where its integrated product offerings could capture further market share, though it operates in a highly competitive and innovative industry.

Sources

Company DescriptionPublic Financial Disclosures

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