investorscraft@gmail.com

Intrinsic ValueBeijing Fjr Optoelectronic Technology Co., Ltd. (688272.SS)

Previous Close$29.81
Intrinsic Value
Upside potential
Previous Close
$29.81

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

Beijing FJR Optoelectronic Technology operates as a specialized manufacturer within the global optoelectronics hardware sector, focusing on the design and production of advanced infrared thermal imaging movement components and photoelectric sensors. The company's core revenue model is built on the sale of these sophisticated components to a diverse industrial client base, serving critical applications in security monitoring, homeland security, industrial testing, temperature measurement, fire search and rescue, vehicle assisted driving systems, and scientific research. Its market positioning is that of a niche technology supplier, embedded in complex supply chains where its components enable enhanced functionality in end-user products. Operating from its base in Beijing, China, the company competes in a highly technical and innovation-driven segment of the technology equipment industry, where performance, reliability, and precision are paramount for securing contracts and maintaining its standing against both domestic and international competitors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 302.3 million. Profitability was modest, with net income reaching CNY 11.6 million, resulting in a net profit margin of roughly 3.8%. Operating cash flow was positive at CNY 29.2 million, indicating the core business is generating cash, though significant capital expenditures of CNY 53.2 million suggest ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.15, reflecting its current earnings power. The substantial capital expenditure, which exceeded operating cash flow, indicates a strategy of heavy reinvestment into the business, potentially for capacity expansion or technological upgrades. This high level of investment impacts near-term capital efficiency metrics as the company prioritizes growth over immediate returns.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 223.0 million. Total debt is reported at CNY 84.9 million, which appears manageable relative to its cash holdings. This provides a solid foundation and financial flexibility for its ongoing investment activities and operational needs.

Growth Trends And Dividend Policy

The significant capital expenditure points toward a growth-oriented strategy, likely focused on expanding production capabilities or advancing product technology. The company has not initiated a dividend policy, as evidenced by a dividend per share of zero, which is consistent with a focus on reinvesting all available capital back into the business to fund its expansion and development plans.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.92 billion, the market is valuing the company at a significant multiple of its current earnings and revenue. A beta of 0.557 suggests the stock has been less volatile than the broader market, which may reflect its niche positioning and specific growth narrative that is somewhat detached from broader economic cycles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in infrared and photoelectric components for critical applications. Its outlook is tied to the continued adoption of these technologies across its target end markets. Success will depend on its ability to innovate, maintain technological leadership, and effectively scale its operations through its current investment phase.

Sources

Company DescriptionProvided Financial Data

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