investorscraft@gmail.com

Intrinsic ValueShandong Yabo Technology Co., Ltd (002323.SZ)

Previous Close$1.69
Intrinsic Value
Upside potential
Previous Close
$1.69

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

Shandong Yabo Technology Co., Ltd operates as a specialized industrial company focused on advanced building materials and renewable energy integration. The company's core business involves the design, research, and development of innovative metal roof and wall enclosure systems, positioning it within China's construction and industrial materials sector. Its revenue model derives from multiple streams including software development, photovoltaic system installation, architectural engineering design consultation, and wholesale distribution of metal plates, hardware products, and solar energy components. This diversified approach allows Yabo Technology to serve both traditional construction projects and the growing renewable energy infrastructure market. The company maintains a niche position by combining material science expertise with energy technology solutions, particularly through its involvement in photovoltaic distributed power station systems. This strategic focus aligns with China's push toward sustainable construction practices and clean energy adoption, though the company operates in a highly competitive market with numerous established industrial material providers and emerging green technology firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 343 million for the period, but experienced significant financial challenges with a net loss of CNY 201 million. Operating cash flow was negative at CNY 81.7 million, indicating substantial cash consumption from core operations. The negative earnings per share of CNY 0.09 reflects the company's current profitability struggles, while minimal capital expenditures of under CNY 1 million suggest constrained investment in growth assets during this period.

Earnings Power And Capital Efficiency

Yabo Technology's earnings power appears substantially weakened, as evidenced by the substantial net loss and negative operating cash flow. The company's capital efficiency metrics are concerning, with operational activities consuming rather than generating cash. The minimal capital expenditure level relative to the operating cash outflow suggests limited investment in productive assets, potentially impacting future earnings capacity and competitive positioning within both the construction materials and renewable energy sectors.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with cash and equivalents of CNY 43.3 million against total debt of CNY 145.9 million, creating a challenging debt coverage situation. The debt-to-equity position appears stretched given the company's negative earnings and cash flow generation. This financial structure indicates significant stress and limited flexibility for strategic investments or weathering prolonged market challenges without external financing or operational turnaround.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth momentum, with the company prioritizing survival over expansion given the substantial losses and cash burn. The dividend policy reflects this challenging position, with no dividend distributions during the period as the company conserves cash. The combination of negative profitability and constrained investment suggests the company is in a consolidation or restructuring phase rather than pursuing aggressive growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.33 billion, the valuation appears to incorporate expectations beyond current financial performance, possibly reflecting potential in the renewable energy segment or strategic repositioning. The beta of 0.386 suggests lower volatility than the broader market, potentially indicating investor perception of limited downside risk or speculative interest in the company's technology and market positioning within China's green construction transition.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach combining traditional construction materials with renewable energy solutions, particularly photovoltaic systems. However, execution challenges are evident in the current financial results. The outlook remains uncertain, dependent on the company's ability to monetize its technology portfolio, improve operational efficiency, and capitalize on China's sustainable construction policies while addressing its immediate financial constraints through either operational turnaround or strategic restructuring.

Sources

Company Financial ReportsShenzhen 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