investorscraft@gmail.com

Intrinsic ValueSoyea Technology Co., Ltd (000909.SZ)

Previous Close$5.57
Intrinsic Value
Upside potential
Previous Close
$5.57

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

Soyea Technology Co., Ltd. operates as a diversified technology enterprise primarily focused on digital electronic information and communication products within China's competitive consumer electronics sector. The company's core revenue model stems from manufacturing and selling a range of products including DPTV digital processing color televisions, high-definition LCD TVs, and HD TV set-top boxes. Beyond consumer-facing electronics, Soyea has strategically expanded into industrial and infrastructure technology solutions, developing digital multimedia information release systems, electric vehicle power batteries, and intelligent traffic broadcast control systems. This diversification extends to smart grid monitoring, intelligent building access security, and emerging technologies like the Internet of Things and Internet of vehicles. The company further broadens its business base through involvement in energy, real estate, and software park construction, creating a multifaceted operational structure. Operating from its Hangzhou headquarters since 1999, Soyea navigates a complex market landscape where it must compete with both specialized technology firms and larger conglomerates, positioning itself as a integrated solutions provider across consumer and industrial technology segments.

Revenue Profitability And Efficiency

Soyea Technology generated revenue of CNY 322 million for the period, but reported a net loss of CNY 66 million, indicating significant profitability challenges. The negative EPS of -0.15 reflects these operational difficulties. However, the company demonstrated strong cash generation with operating cash flow of CNY 356 million, significantly exceeding revenue, suggesting efficient working capital management or non-cash charges affecting net income. Capital expenditures of CNY 15.5 million were modest relative to operating cash flow.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the substantial net loss. The disparity between negative net income and robust operating cash flow suggests either significant non-cash expenses or timing differences in revenue recognition. The capital expenditure level indicates a moderate investment in maintaining or upgrading operational capacity rather than aggressive expansion, reflecting a cautious approach to capital allocation given the challenging profitability environment.

Balance Sheet And Financial Health

Soyea maintains a cash position of CNY 159 million against total debt of CNY 660 million, indicating a leveraged balance sheet structure. The debt-to-equity ratio appears elevated, though the healthy operating cash flow provides some capacity to service obligations. The financial structure suggests the company relies on debt financing to support its diversified business operations, creating potential vulnerability to interest rate fluctuations or tightening credit conditions.

Growth Trends And Dividend Policy

Current financial performance does not indicate strong growth momentum, with the net loss suggesting operational headwinds. The company maintains a conservative dividend policy, with no dividend distribution during the period, likely prioritizing cash preservation amid challenging profitability conditions. This approach allows management to allocate resources toward stabilizing operations or pursuing selective growth opportunities within its diversified business portfolio without shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the market appears to be valuing Soyea Technology at a significant premium to its current revenue base, potentially reflecting expectations for recovery or growth in its diversified business segments. The beta of 0.977 indicates stock performance closely aligned with broader market movements, suggesting investors view the company as having average systematic risk within its sector.

Strategic Advantages And Outlook

Soyea's strategic advantage lies in its diversified portfolio spanning consumer electronics, industrial technology, and infrastructure development. This diversification provides multiple revenue streams but also presents execution challenges. The outlook remains cautious given current profitability pressures, though the strong operating cash flow generation provides financial flexibility. Success will depend on the company's ability to improve operational efficiency across its varied business units and capitalize on growth opportunities in specific technology segments like electric vehicle components and IoT solutions.

Sources

Company filingsMarket data

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