investorscraft@gmail.com

Intrinsic ValueSunfly Intelligent Technology Co., Ltd. (300423.SZ)

Previous Close$8.15
Intrinsic Value
Upside potential
Previous Close
$8.15

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

Sunfly Intelligent Technology operates as a specialized provider of integrated electrical and power equipment solutions primarily serving industrial and infrastructure markets in China. The company generates revenue through four distinct segments: Intelligent Electrical Equipment for industrial applications, LED Lighting products, Intelligent Communities solutions, and Public Security systems. Its core business involves designing, manufacturing, and selling electrical equipment sets that serve critical industries including petroleum, chemical, power generation, metallurgy, and rail transit, while also providing civil electrical solutions for building and municipal projects. The company differentiates itself through integrated power supply and distribution solutions that combine hardware, software, and service components, positioning it as a comprehensive solution provider rather than merely an equipment manufacturer. This integrated approach allows Sunfly to capture value across the entire project lifecycle from design through implementation and ongoing system operation. The company's market position reflects its specialization in serving both industrial clients requiring robust electrical infrastructure and the growing smart city and community development sectors in China's evolving urban landscape.

Revenue Profitability And Efficiency

Sunfly generated revenue of approximately CNY 1.46 billion for the period but reported a net loss of CNY 120 million, indicating significant profitability challenges. The company's operational efficiency appears strained, with negative operating cash flow of CNY 105 million despite moderate capital expenditures of CNY 31 million. The diluted EPS of -0.24 reflects the company's current unprofitability and suggests operational headwinds affecting its core business segments.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the negative net income and operating cash flow. The capital expenditure level relative to revenue suggests the company is maintaining investment in its operations, but the negative cash flow generation indicates challenges in converting investments into profitable returns. The capital efficiency metrics point to operational difficulties that require strategic attention to restore positive earnings momentum.

Balance Sheet And Financial Health

Sunfly maintains a cash position of CNY 351 million against total debt of CNY 171 million, providing some liquidity buffer. The debt level appears manageable relative to the cash reserves, though the negative cash flow generation warrants monitoring for potential liquidity pressures. The balance sheet structure suggests the company has maintained financial discipline despite operational challenges, with no immediate solvency concerns evident from the reported figures.

Growth Trends And Dividend Policy

The company's current financial performance reflects contraction rather than growth, with negative profitability metrics. The dividend policy remains conservative, with no dividend distributions during the period, which is consistent with the company's loss-making position and negative cash flow. This approach prioritizes capital preservation over shareholder returns given the current operational environment and financial results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.58 billion, the market appears to be valuing Sunfly at a premium to its current revenue base despite the negative earnings. The beta of 0.316 suggests lower volatility compared to the broader market, potentially reflecting investor perception of the company's established market position offset by current operational challenges. The valuation implies market expectations for future recovery and growth beyond the present difficulties.

Strategic Advantages And Outlook

Sunfly's strategic advantages lie in its integrated solution approach and diversified segment exposure across industrial electrical, LED lighting, and smart community development. The company's expertise in serving critical infrastructure sectors provides a foundation for recovery, though the outlook remains contingent on improving operational efficiency and restoring profitability. Success will depend on effectively leveraging its technical capabilities across its four business segments while addressing the current financial performance challenges through strategic operational improvements.

Sources

Company financial statementsShenzhen 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