investorscraft@gmail.com

Intrinsic ValueOPT Machine Vision Tech Co., Ltd. (688686.SS)

Previous Close$120.20
Intrinsic Value
Upside potential
Previous Close
$120.20

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

OPT Machine Vision Tech Co., Ltd. operates as a specialized technology company focused on the machine vision industry, providing comprehensive hardware and software solutions for industrial automation applications. The company generates revenue through the research, development, production, and sale of integrated machine vision systems including smart cameras, industrial lenses, lighting systems, and proprietary software development kits. Operating within China's rapidly expanding industrial automation sector, OPT serves manufacturing clients requiring precision visual inspection, measurement, and robotic guidance capabilities. The company has established a niche position by offering vertically integrated solutions that combine optical components, imaging hardware, and processing software, distinguishing itself from competitors who may focus on individual components. This integrated approach allows OPT to capture value across the machine vision value chain while addressing the growing demand for smart manufacturing solutions in China's industrial upgrade initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 911 million with net income of CNY 139 million, representing a net margin of approximately 15.3%. Operating cash flow was modest at CNY 8.1 million, significantly impacted by substantial capital expenditures of CNY 92.7 million, indicating aggressive investment in production capacity and research development activities to support future growth initiatives in the competitive machine vision market.

Earnings Power And Capital Efficiency

OPT demonstrates solid earnings power with diluted EPS of CNY 1.11, reflecting efficient conversion of revenue to shareholder returns. The significant capital expenditure relative to operating cash flow suggests the company is in an investment phase, prioritizing growth over immediate cash returns. This strategic capital allocation supports research and production capabilities essential for maintaining technological leadership in the machine vision sector.

Balance Sheet And Financial Health

The company maintains a strong balance sheet with CNY 237.7 million in cash and equivalents against minimal total debt of CNY 2.1 million, resulting in a robust net cash position. This conservative financial structure provides substantial liquidity for ongoing operations and strategic investments while minimizing financial risk, positioning the company favorably for both organic growth and potential market opportunities.

Growth Trends And Dividend Policy

OPT has implemented a dividend policy with a payout of CNY 0.38 per share, indicating management's commitment to returning capital to shareholders despite the company's growth-oriented investment strategy. The balance between dividend distributions and significant capital expenditures reflects a dual focus on both shareholder returns and long-term capacity expansion in the expanding Chinese industrial automation market.

Valuation And Market Expectations

With a market capitalization of CNY 17.2 billion, the company trades at approximately 19 times revenue and 124 times earnings, reflecting high growth expectations from investors. The beta of 1.369 indicates higher volatility than the market, consistent with technology growth stocks, suggesting investors anticipate substantial future expansion in China's machine vision and industrial automation sectors.

Strategic Advantages And Outlook

OPT's integrated approach to machine vision solutions provides competitive advantages through technological synergy and comprehensive product offerings. The company's focus on proprietary software development kits combined with hardware manufacturing creates barriers to entry and enhances customer stickiness. China's ongoing industrial automation trends and manufacturing upgrades present substantial growth opportunities, though competition remains intense in this rapidly evolving technology sector.

Sources

Company financial reportsStock exchange disclosuresCompany description and financial data provided

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