investorscraft@gmail.com

Intrinsic ValueFujian Forecam Optics Co., Ltd. (688010.SS)

Previous Close$30.71
Intrinsic Value
Upside potential
Previous Close
$30.71

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

Fujian Forecam Optics Co., Ltd. operates as a specialized manufacturer of precision optical lenses within China's consumer cyclical sector. The company generates revenue through the design, production, and sale of a diverse portfolio of optical products, including surveillance lenses, automotive imaging systems, infrared optics, machine vision components, and specialized photoelectric glasses. This positions it as a critical supplier to various technology-driven industries requiring high-quality optical solutions. Its market position is anchored in serving domestic demand for advanced imaging and sensing technologies, which are essential for automotive safety systems, industrial automation, and security infrastructure. The company leverages its technical expertise in optics to cater to both commercial and industrial clients, competing on the basis of product quality, customization capabilities, and reliability in a niche but growing segment of the technology hardware ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 621.4 million for the period, demonstrating its operational scale in the optical components market. However, net income was a modest CNY 9.5 million, indicating thin profitability margins. Operating cash flow of CNY 59.0 million was positive, suggesting adequate cash generation from core business activities to support operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.06, reflecting limited earnings power relative to the share count. The company generated positive operating cash flow, which exceeded capital expenditures of CNY 32.7 million, indicating it can self-fund some investments. This points to a baseline level of capital efficiency in its current operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 291.5 million, providing a liquidity buffer. Total debt is notably higher at CNY 587.7 million, indicating significant leverage. This debt-to-cash ratio suggests a leveraged financial structure that may require careful management of interest obligations and refinancing risks.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.057 per share, which exceeds its diluted EPS, indicating a payout not fully covered by current earnings. This policy may be aimed at returning capital to shareholders but could be unsustainable if earnings do not improve. Future growth is likely tied to expansion in demand for optical components in key end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.50 billion, the market values the company at a significant multiple relative to its current revenue and earnings. The negative beta of -0.017 suggests a low correlation with broader market movements, possibly reflecting its niche positioning and specific investor base rather than general market sentiment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in optical lens manufacturing, serving growing applications in automotive, security, and machine vision. Its outlook depends on leveraging technological trends toward increased automation and imaging requirements, though it must navigate competitive pressures and its leveraged balance sheet to sustain and grow profitability.

Sources

Company description and financial data provided

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