investorscraft@gmail.com

Intrinsic ValueYaGuang Technology Group Company Limited (300123.SZ)

Previous Close$6.90
Intrinsic Value
Upside potential
Previous Close
$6.90

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

YaGuang Technology Group operates as a specialized manufacturer of intelligent high-performance vessels within China's leisure and defense sectors. The company's core revenue model is built on the design, research, development, and direct sale of a diversified portfolio of marine craft. Its product lines are strategically segmented into commercial offerings, including business boats and yachts, and government-focused solutions, such as military assault boats and command vessels for garrisoned troops. This dual-market approach positions YaGuang at the intersection of the consumer cyclical leisure industry and the more stable, project-based defense contracting sphere. The company's pivot from its former identity as Sunbird Yacht Co. to YaGuang Technology in 2018 signifies a strategic broadening of its market focus towards technologically advanced and specialized maritime applications. Its operational base in Yuanjiang provides logistical advantages for serving domestic demand. The company's market position is defined by its niche specialization in 'intelligent' boats, suggesting an emphasis on integrating advanced navigation, control, or propulsion systems, which differentiates it from standard vessel manufacturers and caters to clients seeking higher-value, performance-oriented solutions.

Revenue Profitability And Efficiency

For the fiscal year, YaGuang Technology reported revenue of approximately CNY 952 million. However, the company experienced significant financial distress, recording a substantial net loss of nearly CNY 919 million, which translated to a diluted earnings per share of -CNY 0.90. A critical positive indicator was the generation of positive operating cash flow of CNY 112 million, which suggests that core business operations remained capable of generating cash despite the severe bottom-line loss. The company's capital expenditures of CNY 56 million indicate ongoing, though modest, investment in maintaining or upgrading its productive capacity.

Earnings Power And Capital Efficiency

The company's earnings power is currently severely impaired, as evidenced by the deep net loss. The negative EPS reflects significant challenges in converting revenue into profit. The positive operating cash flow provides a nuanced view, indicating that non-cash charges likely contributed heavily to the net loss. The relationship between operating cash flow and capital expenditures suggests the business is funding its essential investments internally from operations, but the overall capital efficiency is questionable given the massive net income deficit relative to the revenue base.

Balance Sheet And Financial Health

YaGuang Technology's balance sheet shows a cash position of CNY 319 million. A major concern for financial health is the elevated total debt of approximately CNY 1.73 billion, which significantly outweighs its liquid assets. This high debt load, coupled with the substantial net loss for the period, indicates considerable financial leverage and potential stress, raising questions about the company's solvency and ability to service its obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

The reported financials do not provide a multi-year context to assess growth trends. The company's dividend policy is explicitly non-existent for the period, with a dividend per share of zero. This is a prudent measure given the severe net loss, as it conserves cash to support operations and navigate the current period of financial difficulty rather than returning capital to shareholders.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 6.14 billion. A beta of 1.14 suggests the stock's price is moderately more volatile than the broader market, which is typical for companies in cyclical industries or those facing significant operational challenges. The market valuation appears to be factoring in elements beyond the current year's severe losses, potentially including the company's technological assets, its position in specialized defense contracts, or expectations for a future recovery.

Strategic Advantages And Outlook

YaGuang's strategic advantages lie in its specialization in intelligent vessels and its dual presence in both the commercial leisure and government defense sectors. The outlook is clouded by the substantial losses reported, which necessitate a focus on restoring profitability. Success will likely depend on effectively leveraging its technological capabilities to secure profitable contracts, managing its high debt burden, and demonstrating a clear path toward sustainable earnings. The company's ability to generate positive operating cash flow is a critical foundation for any potential turnaround.

Sources

Company Filings (Shenzhen Stock Exchange)Provided Financial 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