investorscraft@gmail.com

Intrinsic ValuePlanet Image International Limited Class A Ordinary Shares (YIBO)

Previous Close$1.47
Intrinsic Value
Upside potential
Previous Close
$1.47

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

Planet Image International Limited operates in the technology hardware sector, specializing in the design, manufacturing, and distribution of imaging and printing products. The company generates revenue through the sale of printers, copiers, and related consumables, serving both consumer and commercial markets. Its business model leverages cost-efficient manufacturing and a diversified supply chain to maintain competitive pricing, targeting cost-sensitive customers in emerging and developed markets. The company competes in a highly fragmented industry dominated by global players, positioning itself as a value-driven alternative with a focus on affordability and reliability. Planet Image International differentiates itself through localized product adaptations and partnerships with regional distributors, enhancing its market penetration. While it lacks the brand recognition of industry leaders, its nimble operations and targeted marketing strategies allow it to carve out a niche in price-sensitive segments. The company’s growth is tied to demand for affordable printing solutions, though it faces challenges from digital substitution and environmental concerns impacting the printing industry.

Revenue Profitability And Efficiency

For FY 2024, Planet Image International reported revenue of $149.8 million, with net income of $7.1 million, reflecting a net margin of approximately 4.7%. The diluted EPS stood at $0.14, indicating modest profitability. Operating cash flow was negative at -$2.1 million, likely due to working capital adjustments or timing differences, while capital expenditures totaled -$1.1 million, suggesting limited reinvestment in fixed assets.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS of $0.14 and negative operating cash flow. Capital efficiency metrics are not fully discernible due to the lack of detailed asset or ROIC figures, but the low capital expenditures imply a lean operational model. The negative operating cash flow raises questions about the sustainability of earnings without improved working capital management.

Balance Sheet And Financial Health

Planet Image International holds $43.0 million in cash and equivalents against $40.4 million in total debt, indicating a balanced liquidity position. The near-parity between cash and debt suggests manageable leverage, though the absence of interest expense data limits a full assessment of financial health. The company’s ability to service debt appears adequate given its cash reserves and modest profitability.

Growth Trends And Dividend Policy

The company has not declared dividends, reflecting a reinvestment-focused strategy. Growth trends are unclear without prior-year comparisons, but the current revenue and net income figures suggest a small-scale operation. The lack of dividend payouts aligns with its focus on retaining earnings for potential expansion or debt reduction, though the negative operating cash flow may constrain near-term growth initiatives.

Valuation And Market Expectations

With a market capitalization not provided, valuation metrics cannot be derived. The modest EPS of $0.14 and negative cash flow may weigh on investor sentiment, particularly in a competitive industry with structural headwinds. Market expectations likely hinge on the company’s ability to improve cash generation and scale profitability, though limited disclosures hinder a detailed assessment.

Strategic Advantages And Outlook

Planet Image International’s strategic advantages lie in its cost-efficient manufacturing and targeted distribution, though its outlook is tempered by industry challenges. The company must address cash flow volatility and competitive pressures to sustain growth. Opportunities may exist in niche markets or product diversification, but execution risks and macroeconomic factors could impact its trajectory.

Sources

Company filings (CIK: 0001868395), limited public disclosures

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