investorscraft@gmail.com

Intrinsic ValueZhejiang Lante Optics Co., Ltd. (688127.SS)

Previous Close$45.95
Intrinsic Value
Upside potential
Previous Close
$45.95

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

Zhejiang Lante Optics Co., Ltd. is a specialized manufacturer of precision optical components operating within China's technology sector, specifically serving the semiconductor and advanced optics industries. The company's core revenue model is based on the design, manufacturing, and sale of a diverse portfolio of optical products including prisms, lenses, filters, and specialized coatings. These components are critical elements in various high-technology applications spanning consumer electronics, automotive systems, industrial equipment, and emerging technologies. Lante Optics has established a significant market position as a domestic supplier of precision optical elements, particularly for applications in mobile devices, AR/VR products, digital imaging, and automotive lighting systems. The company serves multiple end-markets including telecommunications, automotive manufacturers, security monitoring, and professional imaging equipment, positioning itself as an integrated optics solution provider rather than merely a component manufacturer. This diversified application base provides some insulation against cyclical downturns in specific sectors while allowing the company to capitalize on growth in emerging optical technologies.

Revenue Profitability And Efficiency

The company generated CNY 1.03 billion in revenue with net income of CNY 220.5 million, demonstrating solid profitability with a net margin of approximately 21.3%. Strong operating cash flow of CNY 488.6 million significantly exceeded net income, indicating high-quality earnings and efficient working capital management. Capital expenditures of CNY 480.5 million reflect substantial investment in maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

Lante Optics exhibits robust earnings power with diluted EPS of CNY 0.55, supported by efficient operations and market positioning. The company maintains significant investment in productive assets as evidenced by substantial capital expenditures, suggesting focus on capacity expansion and technological advancement. Operating cash flow generation substantially exceeds net income, indicating strong underlying business performance and efficient capital deployment.

Balance Sheet And Financial Health

The balance sheet appears conservative with minimal total debt of CNY 15.1 million against cash and equivalents of CNY 174.7 million, indicating a net cash position. This low leverage provides financial flexibility and resilience. The company's strong cash generation and minimal debt obligations suggest a healthy financial structure capable of supporting ongoing operations and strategic investments.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.20, representing a payout ratio of approximately 36% based on current EPS. This balanced approach between returning capital to shareholders and retaining earnings for reinvestment suggests a mature growth strategy. The substantial capital expenditure program indicates ongoing investment in future growth opportunities within the optical components market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.6 billion, the company trades at a P/E ratio of around 57x based on current earnings, reflecting market expectations for future growth in the optical components sector. The beta of 1.3 indicates higher volatility than the broader market, consistent with technology growth stocks. This valuation suggests investors anticipate significant future expansion in profitability and market position.

Strategic Advantages And Outlook

The company's strategic advantages include its established manufacturing capabilities, diverse product portfolio, and positioning within growing end markets including automotive optics and consumer electronics. Its focus on precision optical components for advanced applications provides exposure to multiple technology growth vectors. The conservative financial structure combined with ongoing capital investment positions the company to capitalize on increasing demand for sophisticated optical solutions across various industries.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange filings

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