investorscraft@gmail.com

Intrinsic ValueYimikang Tech.Group Co., Ltd. (300249.SZ)

Previous Close$15.51
Intrinsic Value
Upside potential
Previous Close
$15.51

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

Yimikang Tech.Group operates as a specialized manufacturer of precision air conditioning solutions and environmental control systems in China. The company's core revenue model centers on designing, manufacturing, and selling sophisticated climate control equipment for critical infrastructure applications. Its diverse product portfolio includes precision air conditioners, micro-module smart cabinets, magnetic suspension integrated cold stations, and intelligent control systems tailored for environments requiring exact temperature and humidity management. The company has strategically expanded into the medical sector with SHD modular operating room products for hospitals, ICUs, and laboratories, while maintaining its foundation in industrial environmental protection equipment for dust removal and emissions control. Yimikang serves a broad client base across government, military, communications, energy, and transportation sectors, positioning itself as a niche provider of mission-critical environmental solutions. The company's market position reflects its specialization in high-reliability applications where precision climate control is essential for operational continuity and equipment protection. This focus on technical specialization within the hardware and equipment sector distinguishes Yimikang from general HVAC providers, though it operates in a competitive landscape with specific technological requirements.

Revenue Profitability And Efficiency

Yimikang generated revenue of approximately CNY 1.14 billion for the period, though the company reported a net loss of CNY 87.1 million. The negative profitability reflects operational challenges or market conditions impacting margins. Operating cash flow remained positive at CNY 103 million, indicating the core business maintains some cash generation capability despite the reported loss. Capital expenditures were modest at CNY 15.7 million, suggesting a conservative approach to investment during this challenging period.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.20 demonstrates current earnings pressure, with the negative figure indicating insufficient operational performance to cover costs. The positive operating cash flow relative to the net loss suggests non-cash charges may be affecting reported earnings. The relationship between operating cash flow and capital expenditures shows the business is funding its modest investment needs from operations, though the overall capital efficiency appears constrained by the current loss position.

Balance Sheet And Financial Health

Yimikang maintains a cash position of CNY 148.4 million against total debt of CNY 315.3 million, indicating a leveraged balance sheet structure. The debt level represents a significant obligation relative to the company's cash reserves and current profitability. The financial health assessment must consider the company's ability to service this debt given the current loss-making position and competitive market environment in which it operates.

Growth Trends And Dividend Policy

The company's dividend policy reflects its current financial situation, with no dividend distribution during the period. The absence of shareholder returns aligns with the company's loss position and likely focus on preserving capital. Growth trends appear challenged given the negative earnings, though the company continues to operate in specialized market segments that may offer recovery potential depending on industrial investment cycles and environmental regulation developments in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.52 billion, the market valuation appears to incorporate expectations beyond current financial performance. The negative beta of -0.025 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its specialized niche and unique risk profile. The valuation multiple relative to negative earnings indicates investors may be anticipating a recovery or assigning value to the company's technological assets and market position.

Strategic Advantages And Outlook

Yimikang's strategic position hinges on its specialization in precision environmental control for critical applications, particularly in growing sectors like medical infrastructure and communications. The company's technical expertise in specialized air conditioning and modular medical facilities represents a competitive advantage in niche markets. The outlook depends on the company's ability to return to profitability while navigating competitive pressures and capitalizing on China's ongoing infrastructure and environmental protection investments.

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