investorscraft@gmail.com

Intrinsic ValueEverdisplay Optronics (Shanghai) Co., Ltd. (688538.SS)

Previous Close$2.65
Intrinsic Value
Upside potential
Previous Close
$2.65

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

Everdisplay Optronics specializes in the design, manufacturing, and sale of small-to-medium sized AMOLED display panels, serving the rapidly evolving consumer electronics and automotive display markets. The company operates as a specialized semiconductor display manufacturer, generating revenue through the production and distribution of advanced OLED screens for smartphones, wearables, tablets, notebooks, and automotive applications. Its business model focuses on capital-intensive panel fabrication with revenue streams derived from both direct sales to device manufacturers and technical consulting services, positioning it within the competitive display technology sector where innovation and production scale are critical success factors. The company maintains a strategic position in China's display manufacturing ecosystem, competing in the global OLED market while leveraging its domestic production capabilities and technical expertise to serve both local and international customers in the high-growth display technology industry.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 4.96 billion but experienced significant challenges with a net loss of CNY 2.52 billion, indicating substantial operational inefficiencies and cost pressures within the capital-intensive display manufacturing sector. Negative operating cash flow of CNY 172 million combined with substantial capital expenditures suggests the company is in an investment phase while struggling to achieve profitability in a competitive market environment.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.18 and negative operating cash flow, the company demonstrates weak earnings power despite its revenue generation. The substantial capital expenditures of CNY 927 million indicate heavy investment in production capacity, though current returns on this invested capital remain negative, reflecting the challenging economics of display panel manufacturing during market transitions.

Balance Sheet And Financial Health

The company maintains CNY 2.80 billion in cash and equivalents against total debt of CNY 17.91 billion, indicating a leveraged financial position with debt significantly exceeding liquid assets. This high debt load relative to cash reserves and ongoing operational losses presents financial sustainability concerns that require careful monitoring and potential restructuring.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its current loss-making position and need to preserve capital for ongoing operations and capacity investments. Growth trends appear challenged given the substantial losses, though the company continues to invest in production capabilities for the evolving OLED display market across consumer electronics and automotive applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.25 billion and a beta of 0.38, the market appears to be pricing in some recovery potential despite current financial challenges. The valuation suggests investors may be anticipating future market share gains or technological improvements in the competitive OLED display sector, though current financial metrics remain weak.

Strategic Advantages And Outlook

The company's strategic position in China's display manufacturing ecosystem and focus on AMOLED technology for growing applications like automotive displays and wearables provide potential long-term advantages. However, the outlook remains challenging due to intense competition, high capital requirements, and the need to achieve operational scale and profitability in a rapidly evolving technology market.

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