investorscraft@gmail.com

Intrinsic ValueSiasun Robot&Automation Co.,Ltd. (300024.SZ)

Previous Close$17.38
Intrinsic Value
Upside potential
Previous Close
$17.38

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

Siasun Robot & Automation Co., Ltd. is a prominent Chinese industrial automation and robotics enterprise headquartered in Shenyang. The company operates across multiple robotic segments, generating revenue through the design, manufacturing, and integration of advanced automation solutions. Its diverse product portfolio includes collaborative robots, industrial robots, mobile robots, and sophisticated automated systems like intelligent logistics and automated storage/retrieval systems (AS/RS). Siasun serves a broad industrial clientele requiring automation for manufacturing, warehousing, and specialized processes such as electronics assembly and vehicle chassis marriage. The company is strategically positioned within China's push for industrial modernization and technological self-sufficiency, competing in a rapidly growing domestic market. Its comprehensive offerings, from individual robotic units to complete turnkey systems, allow it to address complex automation challenges for large-scale industrial customers, cementing its role as a significant domestic player in a sector critical to national manufacturing strategy.

Revenue Profitability And Efficiency

For the fiscal year, Siasun reported revenue of approximately CNY 4.14 billion. However, the company was not profitable, recording a net loss of about CNY 193.7 million, which translated to a diluted EPS of -CNY 0.12. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 41.7 million, indicating that core business activities consumed more cash than they generated during the period.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, reflected in its negative net income. Capital expenditure was significant at CNY 123.6 million, suggesting ongoing investment in production capacity and technology. The combination of negative operating cash flow and substantial capex resulted in a free cash flow deficit, highlighting pressure on capital efficiency as the company funds its operations and growth initiatives.

Balance Sheet And Financial Health

Siasun maintains a solid liquidity position with cash and equivalents of CNY 1.73 billion. Total debt stands at CNY 1.67 billion, resulting in a net cash position. This strong balance sheet provides a crucial buffer to weather periods of operational losses and supports continued investment in research, development, and market expansion despite current profitability challenges.

Growth Trends And Dividend Policy

The company's growth trajectory is currently focused on top-line expansion, though bottom-line performance remains negative. Reflecting its reinvestment priorities and lack of profitability, Siasun did not pay a dividend for the fiscal year. The strategy appears centered on capturing market share in China's expanding automation sector, prioritizing long-term positioning over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.3 billion, the market valuation significantly exceeds the company's annual revenue, implying high growth expectations from investors. The low beta of 0.39 suggests the stock is perceived as less volatile than the broader market, potentially reflecting a view that its long-term prospects are tied to secular industrial trends rather than short-term economic cycles.

Strategic Advantages And Outlook

Siasun's primary strategic advantage lies in its comprehensive product portfolio and established position within China's strategic robotics industry. The outlook is leveraged to the country's industrial automation and manufacturing upgrade themes. Success will depend on the company's ability to translate its technological capabilities and government-supported market position into sustainable profitability and positive cash flow generation in the competitive landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange

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