investorscraft@gmail.com

Intrinsic ValueHarbin Xinguang Optic-Electronics Technology Co.,Ltd. (688011.SS)

Previous Close$65.91
Intrinsic Value
Upside potential
Previous Close
$65.91

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

Harbin Xinguang Optic-Electronics Technology operates as a specialized manufacturer in China's advanced optics and photonics sector, focusing on the development and commercialization of opto-mechanical and electrical integration systems. The company serves industrial automation markets with precision optical instruments, control system devices, and technical consulting services, positioning itself within the high-value technology hardware ecosystem. Its core revenue model combines product sales of optical materials and instruments with value-added technical services, targeting manufacturing and industrial clients requiring sophisticated optical solutions. Operating from its Harbin headquarters since 2007, the company competes in a niche segment of China's expanding optoelectronics industry, where technological expertise and precision manufacturing capabilities determine market positioning. The firm's focus on integrated opto-mechanical systems distinguishes it from pure-component manufacturers, offering bundled solutions that address complex industrial automation requirements.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 172 million for the period, but experienced significant financial challenges with a net loss of CNY 68 million. Operating cash flow was negative at CNY 6.6 million, while capital expenditures of CNY 7.1 million indicate ongoing investment in operational capabilities despite current profitability concerns.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.68 reflects substantial earnings pressure, with negative cash generation from operations suggesting challenges in converting business activities into sustainable cash flow. The company's capital allocation appears focused on maintaining technological capabilities rather than immediate profitability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with CNY 120 million in cash and equivalents against modest total debt of CNY 13.8 million, providing financial flexibility. This conservative debt structure offers some buffer against current operational losses and supports continued R&D investment.

Growth Trends And Dividend Policy

No dividend distributions were made, consistent with the company's loss-making position and focus on preserving capital for operational needs. Current financial performance suggests challenging growth conditions, though maintained capital expenditures indicate commitment to long-term technological development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.2 billion, the market appears to be valuing future potential rather than current financial performance. The beta of 0.57 suggests lower volatility than the broader market, possibly reflecting investor perception of specialized technology positioning.

Strategic Advantages And Outlook

The company's specialized focus on opto-mechanical integration provides niche technological capabilities in China's industrial automation sector. Strong cash reserves support continued R&D investment, though near-term challenges require effective execution to achieve sustainable profitability and market positioning.

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