investorscraft@gmail.com

Intrinsic ValueAppotronics Corporation Limited (688007.SS)

Previous Close$17.28
Intrinsic Value
Upside potential
Previous Close
$17.28

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

Appotronics Corporation Limited operates as a specialized technology company focused on laser display solutions within China's consumer electronics sector. The company generates revenue through the research, development, production, and sale of laser-based display devices, including projectors for business, education, and entertainment applications. Its product portfolio spans laser TVs, digital cinema projectors, and portable mini projectors, serving manufacturers in computer, communication, and electronic equipment industries. Appotronics maintains a niche position as a laser display technology specialist rather than a broad consumer electronics manufacturer. The company leverages its 2006 founding and Shenzhen headquarters to access China's manufacturing ecosystem while competing in the display technology space against both traditional projector manufacturers and emerging display technologies. Its market positioning emphasizes laser technology advantages in brightness, color accuracy, and energy efficiency compared to conventional projection systems.

Revenue Profitability And Efficiency

Appotronics generated CNY 2.42 billion in revenue with modest profitability, achieving net income of CNY 29.0 million. The company's operating cash flow of CNY 87.2 million significantly exceeded net income, indicating reasonable cash conversion. Capital expenditures of CNY 89.0 million suggest ongoing investment in production capabilities, though this nearly matched operating cash flow generation during the period.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.06, reflecting thin margins in its current operational phase. Operating cash flow coverage of capital expenditures appears adequate but leaves limited free cash flow for additional strategic initiatives. The modest earnings power suggests the business is in a development stage rather than generating substantial returns on invested capital.

Balance Sheet And Financial Health

Appotronics maintains a strong liquidity position with CNY 1.65 billion in cash and equivalents against total debt of CNY 440.9 million, indicating robust financial flexibility. The conservative debt level relative to cash reserves provides substantial buffer for operational needs and potential investment opportunities without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.02506, representing a payout ratio of approximately 42% based on current EPS. This dividend policy suggests management's confidence in maintaining cash generation despite the company's growth-oriented capital expenditure pattern and evolving market position.

Valuation And Market Expectations

With a market capitalization of CNY 10.81 billion, the company trades at significant multiples to current earnings, reflecting investor expectations for future growth in laser display adoption. The beta of 0.823 indicates moderately lower volatility than the broader market, suggesting perceived stability in its specialized technology niche.

Strategic Advantages And Outlook

Appotronics benefits from its laser technology specialization and early-mover position in China's display market. The company's focus on research and development supports potential technology leadership, though competitive pressures and market adoption rates will determine future success. Strong cash reserves provide runway for continued innovation and market expansion initiatives.

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