investorscraft@gmail.com

Intrinsic ValueNanjing Sciyon Wisdom Technology Group Co., Ltd. (002380.SZ)

Previous Close$29.27
Intrinsic Value
Upside potential
Previous Close
$29.27

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

Nanjing Sciyon Wisdom Technology Group operates as a specialized provider of industrial automation and informatization solutions, primarily serving China's manufacturing and industrial sectors. The company generates revenue through the development, production, and sale of a comprehensive portfolio of intelligent management and control systems, including distributed control systems, manufacturing execution systems, and real-time databases. Its business model integrates hardware manufacturing with software development and technical support services, creating a vertically integrated approach to industrial digital transformation. Operating within China's technology hardware sector, Sciyon focuses on enhancing operational efficiency and safety for industrial clients through digital twin technologies, predictive maintenance systems, and intelligent optimization controls. The company has established a niche position by targeting specific industrial applications such as power generation, chemical processing, and manufacturing facilities, where its specialized solutions address complex operational challenges. With roots dating back to 1993, Sciyon has developed deep domain expertise in industrial automation, positioning itself as a domestic alternative to international industrial technology providers. The company's market position reflects its focus on serving Chinese industrial modernization needs while maintaining capabilities for international expansion through its overseas operations.

Revenue Profitability And Efficiency

For FY2024, Nanjing Sciyon reported revenue of CNY 1.68 billion with net income of CNY 251.8 million, translating to a healthy net margin of approximately 15%. The company demonstrated solid cash generation with operating cash flow of CNY 219.7 million, significantly exceeding capital expenditures of CNY 10.7 million. This indicates efficient capital deployment and strong operational execution within its specialized industrial technology niche, supporting sustainable business operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.05, reflecting effective earnings generation relative to its equity base. Operating cash flow coverage of capital expenditures appears robust at approximately 20.5 times, suggesting strong internal funding capacity for growth initiatives. This earnings power supports ongoing investment in research and development while maintaining financial flexibility for strategic opportunities in the industrial automation market.

Balance Sheet And Financial Health

Sciyon maintains a conservative financial structure with cash and equivalents of CNY 793.2 million significantly outweighing total debt of CNY 44.2 million. This substantial net cash position provides considerable financial stability and strategic optionality. The minimal leverage ratio indicates a low-risk balance sheet capable of weathering industry cycles while funding organic growth initiatives without external financing requirements.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing a dividend of CNY 0.04 per share while retaining substantial earnings for reinvestment. This approach supports shareholder returns while preserving capital for growth opportunities in China's industrial digitalization trend. The payout ratio remains conservative, aligning with the company's focus on sustainable long-term value creation through both dividends and retained earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.36 billion, the company trades at a P/E ratio of around 25 times trailing earnings. The low beta of 0.223 suggests relatively low correlation with broader market movements, potentially reflecting the specialized nature of its industrial technology business. This valuation incorporates expectations for continued growth in China's industrial automation sector.

Strategic Advantages And Outlook

Sciyon's strategic position benefits from deep industrial expertise accumulated since 1993 and comprehensive product offerings addressing multiple automation needs. The company's focus on intelligent manufacturing solutions aligns with China's industrial upgrade initiatives, providing tailwinds for future growth. Its strong balance sheet and cash generation capabilities position it well to capitalize on digital transformation trends across industrial sectors while maintaining financial resilience.

Sources

Company financial reportsShenzhen Stock Exchange 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