investorscraft@gmail.com

Intrinsic ValueHenan Shijia Photons Technology Co., Ltd. (688313.SS)

Previous Close$91.90
Intrinsic Value
Upside potential
Previous Close
$91.90

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

Henan Shijia Photons Technology operates as a specialized semiconductor company focused on photonic integrated circuits and optoelectronic components, serving the global telecommunications and data communications infrastructure markets. The company's core revenue model centers on designing, manufacturing, and selling PLC photonic chips, optical splitters, and arrayed waveguide grating products that enable high-speed data transmission through fiber optic networks. As a China-based technology firm, Shijia Photons occupies a strategic position in the optical communication value chain, supplying essential components to network equipment manufacturers and telecommunications service providers. The company leverages its proprietary manufacturing capabilities and OEM platform services to address growing demand for bandwidth-intensive applications including 5G deployment, cloud computing, and data center expansion. Its market positioning reflects a focus on cost-competitive photonic solutions while maintaining technological relevance in an industry dominated by larger international semiconductor players.

Revenue Profitability And Efficiency

The company reported revenue of approximately 1.07 billion CNY with net income of 64.9 million CNY, reflecting a net margin of roughly 6%. Operating cash flow of 25.7 million CNY was significantly pressured by substantial capital expenditures of 125.9 million CNY, indicating aggressive investment in production capacity and technological capabilities during the period.

Earnings Power And Capital Efficiency

With diluted EPS of 0.14 CNY, the company demonstrates modest earnings generation relative to its market capitalization. The negative free cash flow position, resulting from high capital intensity, suggests the business is in an investment phase rather than harvesting existing assets, which is typical for growth-oriented technology companies expanding manufacturing capabilities.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with 262 million CNY in cash and equivalents against minimal total debt of 15.8 million CNY, indicating a conservative financial structure. This robust cash position provides flexibility for continued R&D investment and operational expansion without relying heavily on external financing.

Growth Trends And Dividend Policy

Despite the company's growth investments, it maintained a dividend distribution of 0.06 CNY per share, representing a payout ratio of approximately 43% of earnings. This balanced approach suggests management's commitment to shareholder returns while funding expansion initiatives in the photonics technology sector.

Valuation And Market Expectations

Trading at a market capitalization of 32.0 billion CNY, the company commands a significant valuation multiple relative to current earnings, reflecting investor expectations for future growth in photonic technologies. The low beta of 0.466 suggests the stock exhibits less volatility than the broader market, potentially indicating perceived stability in its niche market segment.

Strategic Advantages And Outlook

The company's specialized focus on PLC photonic chips provides technological differentiation in the competitive semiconductor landscape. Its positioning within China's growing technology ecosystem and the global expansion of fiber optic networks presents opportunities for sustained growth, though execution on capacity expansion and technological innovation will be critical to maintaining competitiveness.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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