investorscraft@gmail.com

Intrinsic ValueFIYTA Precision Technology Co., Ltd. (000026.SZ)

Previous Close$15.86
Intrinsic Value
Upside potential
Previous Close
$15.86

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

FIYTA Precision Technology operates as a prominent Chinese timepiece manufacturer and retailer, specializing in the research, design, and sale of watches under multiple brands including its flagship FIYTA label, MOONYANG, JONAS&VERUS, Beijing, and Jeep. The company's core revenue model integrates manufacturing with a robust retail network, generating income from both wholesale distribution and direct sales through its approximately 360 branded retail outlets, comprising Harmony and Brand Gallery stores. Beyond traditional watchmaking, FIYTA has strategically diversified its industrial capabilities into high-precision manufacturing services for sectors such as optical communication, laser technology, electronics, and medical devices, providing customized machining that leverages its core technical expertise. This diversification mitigates reliance on the cyclical luxury goods market while creating synergies across its business units. Operating within the competitive consumer cyclical sector, FIYTA positions itself as a domestic leader, balancing heritage watchmaking with modern technological applications to capture value across different market segments.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.94 billion, achieving a net income of CNY 220 million, which translates to a net profit margin of approximately 5.6%. Operating cash flow was robust at CNY 537 million, significantly exceeding capital expenditures of CNY 87 million, indicating strong conversion of earnings into cash. This healthy cash generation from core operations underscores efficient working capital management and the profitability of its diversified business model.

Earnings Power And Capital Efficiency

FIYTA demonstrated solid earnings power with diluted earnings per share of CNY 0.54. The substantial operating cash flow relative to net income suggests high-quality earnings. The company's capital expenditure intensity appears moderate, as indicated by capex being a fraction of operating cash flow, pointing to a capital-light model for its retail and manufacturing operations, which supports returns on invested capital.

Balance Sheet And Financial Health

The company maintains a conservative financial structure, with cash and equivalents of CNY 519 million outweighing total debt of CNY 159 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and a cushion against market downturns. The low debt level relative to equity and cash reserves indicates a low-risk balance sheet, supporting ongoing operations and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend policy, distributing CNY 0.40 per share. The dividend payout appears sustainable given the strong operating cash flow and net cash position. Future growth will likely be driven by the expansion of its retail network, brand development, and the continued scaling of its high-precision industrial component business, balancing organic investment with direct returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.19 billion, the stock trades at a price-to-earnings ratio derived from the current fiscal data. A beta of 0.70 suggests the stock has historically been less volatile than the broader market, which may reflect its established market position and stable cash flows. The valuation incorporates expectations for steady performance in its core watch business and growth from its industrial precision technology segment.

Strategic Advantages And Outlook

FIYTA's strategic advantages lie in its vertically integrated model, combining manufacturing expertise with a controlled retail distribution network. Its diversification into high-precision components for growing industries provides a hedge against luxury market cyclicality. The outlook remains stable, supported by brand equity in the domestic market and technological capabilities. Key challenges include navigating consumer sentiment shifts and competition, both from international luxury brands and domestic rivals.

Sources

Company Annual ReportShenzhen Stock Exchange 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