investorscraft@gmail.com

Intrinsic ValueShanxi Changcheng Microlight Equipment Co. Ltd. (8286.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Shanxi Changcheng Microlight Equipment Co. Ltd. operates as a specialized manufacturer of high-precision image transmission fiber optic components, serving industrial and scientific applications. Its core product portfolio includes fiber optic inverters, straight and face plates, tapers, and microchannel plates, which are critical for converting and enhancing images in various optical systems. The company has established a diverse geographic footprint, exporting its technology-driven products from its base in China to markets in Europe, Russia, and the Middle East. Beyond its primary optics business, it maintains a secondary revenue stream through the design and sale of water purifiers and other optoelectronic and chemical glass products, though this represents a smaller segment of its operations. Operating in the competitive communication equipment sector, the company occupies a niche position focused on technical components rather than end-user devices. Its market position is characterized by its specialization in microlight equipment, which requires advanced manufacturing capabilities and serves a clientele with specific technical requirements, differentiating it from broader electronics firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 17.1 million for the period, indicating a very small operational scale. Profitability was severely challenged, with a net loss of HKD 33.6 million and negative diluted EPS of HKD 0.11. Operating cash flow was marginally positive at HKD 0.9 million, while capital expenditures were minimal, suggesting limited current investment in growth or efficiency improvements.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting significant challenges in achieving operational profitability on its revenue base. The minimal capital expenditure of HKD -0.2 million indicates a lack of substantial investment in productive assets, which may constrain future earnings capacity. The company's ability to generate returns on its capital is presently impaired.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with cash and equivalents of only HKD 0.3 million against total debt of HKD 70.8 million, indicating severe liquidity constraints and high leverage. This significant debt burden relative to its modest cash position and operational scale presents substantial solvency risks and limits financial flexibility.

Growth Trends And Dividend Policy

With a market capitalization of approximately HKD 41.8 million and declining financial metrics, the company exhibits no discernible positive growth trajectory. The dividend per share is zero, consistent with its loss-making position and the priority of conserving all available capital for operational sustainability rather than shareholder distributions.

Valuation And Market Expectations

The negative beta of -0.865 suggests the stock's price movements have historically been inversely correlated with the broader market, which is unusual and may reflect its micro-cap status and specific risk profile. The market capitalization of HKD 41.8 million values the company at a significant premium to its revenue, implying expectations are not grounded in current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, technical manufacturing capabilities within the niche fiber optic components market. However, the outlook is clouded by its precarious financial health, substantial losses, and high debt load. Success is contingent on significantly improving operational efficiency, managing its debt obligations, and potentially securing new capital or strategic partnerships to ensure viability.

Sources

Company DescriptionFinancial 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