investorscraft@gmail.com

Intrinsic ValueJiangsu Skyray Instrument Co., Ltd. (300165.SZ)

Previous Close$5.01
Intrinsic Value
Upside potential
Previous Close
$5.01

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

Jiangsu Skyray Instrument operates as a specialized manufacturer of analytical and measuring instruments, focusing primarily on spectroscopy and chromatography equipment. The company serves a diverse global clientele across multiple critical sectors, including jewelry authentication, electronics manufacturing, mineral metallurgy, and food safety testing. Its core revenue model is built on the development, production, and direct sale of high-precision instruments, positioning it within the niche technology hardware sector for scientific and industrial measurement. Skyray's market position is defined by its application-specific solutions that cater to stringent quality control and regulatory compliance needs in its target industries. The company competes by offering specialized instruments for applications such as coating thickness measurement, toy safety verification, petroleum environmental analysis, and archaeological dating, requiring deep technical expertise. This diversified application base provides some insulation from cyclical downturns in any single industry, though it operates in a competitive global market for analytical equipment where technological innovation is paramount. Its headquarters in Kunshan, China, situates it within a major manufacturing hub, potentially offering supply chain advantages.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 851 million. However, profitability was challenged, with a net loss of CNY 97.3 million and a diluted EPS of -CNY 0.20. A positive sign is the generation of CNY 111 million in operating cash flow, which significantly exceeded capital expenditures of CNY 16.5 million, indicating core operational activities remain cash-generative despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The current earnings power is under pressure, as evidenced by the net loss. The disparity between negative net income and positive operating cash flow suggests non-cash charges are impacting profitability. The company's ability to generate cash from operations is a key strength, but converting this into sustainable net earnings requires improved operational efficiency or revenue growth to cover its cost structure.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 86 million against a substantial total debt of approximately CNY 1.26 billion. This high level of debt relative to cash reserves presents a significant financial risk and indicates potential leverage concerns. The company's financial health is a critical area for monitoring, as servicing this debt could pressure future cash flows, especially in a period of net losses.

Growth Trends And Dividend Policy

Current trends reflect a challenging growth environment, with the company reporting a net loss for the period. The dividend policy is conservative, with a dividend per share of zero, which is consistent with a company prioritizing the retention of capital to fund operations and manage its debt obligations rather than returning cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.50 billion, the market valuation appears to factor in future recovery potential beyond the current year's losses. The beta of 1.31 suggests the stock is expected to be more volatile than the broader market, reflecting investor perception of higher risk, likely tied to its profitability challenges and leveraged balance sheet.

Strategic Advantages And Outlook

Skyray's strategic advantage lies in its specialized product portfolio serving essential testing and quality control applications across diverse industries. The outlook is cautious, hinging on its ability to return to profitability and manage its significant debt load. Success will depend on leveraging its technological expertise to drive revenue growth and improve operational margins, thereby strengthening its financial position for the long term.

Sources

Public financial disclosuresShenzhen 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