investorscraft@gmail.com

Intrinsic ValueChengdu Xgimi Technology Co.,Ltd. (688696.SS)

Previous Close$93.70
Intrinsic Value
Upside potential
Previous Close
$93.70

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

Chengdu Xgimi Technology operates as a specialized designer and manufacturer of smart projection products, focusing on the premium consumer electronics segment. The company generates revenue through the sale of multi-functional smart projectors and laser TVs, complemented by accessory offerings including tripods, 3D glasses, and carrying cases. Operating within China's competitive technology hardware sector, Xgimi has established itself as a dedicated player in the projection display market, targeting home entertainment and professional applications with integrated smart features. The company's market position reflects its focus on innovation-driven consumer technology products rather than mass-market electronics, serving a niche but growing demand for high-quality projection solutions. Xgimi's business model combines hardware manufacturing with software integration, creating ecosystem products that differentiate through technological sophistication and user experience in the increasingly crowded smart home device landscape.

Revenue Profitability And Efficiency

Xgimi generated CNY 3.40 billion in revenue with net income of CNY 120.1 million, indicating modest profitability margins. Operating cash flow of CNY 230.2 million demonstrates reasonable cash generation efficiency relative to earnings. The company maintains a disciplined approach to capital allocation with moderate capital expenditures of CNY 71.3 million, suggesting focused investment in production capabilities and product development.

Earnings Power And Capital Efficiency

The company achieved diluted EPS of CNY 1.75, reflecting its earnings capacity relative to equity base. Operating cash flow significantly exceeds net income, indicating strong quality of earnings and effective working capital management. The modest capital expenditure requirements relative to operating cash flow suggest capital-efficient operations with potential for scalable growth.

Balance Sheet And Financial Health

Xgimi maintains a robust liquidity position with CNY 2.05 billion in cash and equivalents against total debt of CNY 259.4 million, indicating strong financial flexibility. The minimal debt level relative to cash reserves provides substantial financial stability and capacity for strategic investments. The balance sheet structure supports ongoing operations and potential expansion initiatives without significant financial risk.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital returns, distributing a dividend of CNY 0.30 per share while retaining earnings for growth initiatives. The dividend policy reflects management's confidence in sustainable cash generation while maintaining reinvestment capacity. Growth prospects appear tied to market expansion and product innovation within the smart projection segment.

Valuation And Market Expectations

With a market capitalization of CNY 8.69 billion, the company trades at approximately 2.6 times revenue and 72 times earnings, reflecting growth expectations in the smart projection market. The beta of 1.318 indicates higher volatility than the broader market, typical for technology hardware companies. Valuation metrics suggest investor anticipation of future market expansion and margin improvement.

Strategic Advantages And Outlook

Xgimi's specialized focus on smart projection technology provides competitive differentiation in the consumer electronics space. The company's strong balance sheet and cash position support continued R&D investment and market expansion. Outlook depends on maintaining technological leadership and capturing growth in the evolving home entertainment and professional projection markets.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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