investorscraft@gmail.com

Intrinsic ValueShenzhen United Winners Laser Co., Ltd. (688518.SS)

Previous Close$29.67
Intrinsic Value
Upside potential
Previous Close
$29.67

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

Shenzhen United Winners Laser operates as a specialized laser equipment manufacturer focused on advanced welding solutions for industrial applications. The company generates revenue through the research, development, production, and sale of sophisticated laser welding machines and integrated automation systems. Its diverse product portfolio includes YAG pulse lasers, fiber laser welding series, laser diode systems, hybrid laser technologies, and MOPA laser welding machines, serving multiple high-growth industrial sectors including automotive manufacturing, battery production, consumer electronics, and precision hardware. The company has established a strong market position in China's industrial laser sector by providing specialized welding solutions for auto body manufacturing, lithium-ion battery production, and consumer electronics assembly. Its technological expertise in laser welding automation positions it as a key supplier to China's advanced manufacturing ecosystem, particularly in the rapidly expanding electric vehicle and energy storage industries where precision welding is critical.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.15 billion with net income of CNY 165.5 million, indicating a net margin of approximately 5.3%. Operating cash flow was negative at CNY -126.8 million, while capital expenditures totaled CNY -323.7 million, reflecting significant investment in production capacity and technological development during the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.49, demonstrating moderate earnings generation relative to the company's market capitalization. The negative operating cash flow combined with substantial capital expenditures suggests the company is in an investment phase, potentially funding growth initiatives and technological advancements in laser welding applications.

Balance Sheet And Financial Health

The company maintains CNY 839.0 million in cash and equivalents against total debt of CNY 641.4 million, indicating adequate liquidity and a conservative debt position. The balance sheet structure appears manageable with cash covering debt obligations, though the negative operating cash flow warrants monitoring for sustainable financial health.

Growth Trends And Dividend Policy

Despite the current investment phase, the company maintained a dividend payment of CNY 0.15 per share, indicating commitment to shareholder returns. The significant capital expenditure program suggests management is prioritizing growth through capacity expansion and technological advancement in laser welding systems for emerging industrial applications.

Valuation And Market Expectations

With a market capitalization of CNY 9.0 billion, the company trades at approximately 2.9 times revenue and 54 times earnings, reflecting market expectations for future growth in laser welding adoption. The low beta of 0.022 suggests the stock exhibits minimal correlation with broader market movements, typical of specialized industrial technology companies.

Strategic Advantages And Outlook

The company's strategic focus on laser welding technology for automotive and battery applications positions it well within China's manufacturing upgrade and electric vehicle expansion. Its specialized expertise in precision welding systems provides competitive advantages, though execution of growth investments and market penetration will be critical for future profitability and cash flow generation.

Sources

Company financial reportsStock exchange disclosuresPublic company 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