investorscraft@gmail.com

Intrinsic ValueBYBON Group Company Limited (300736.SZ)

Previous Close$17.74
Intrinsic Value
Upside potential
Previous Close
$17.74

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

BYBON Group operates as a specialized mobile phone aftersales service provider in China's consumer cyclical sector, generating revenue through two primary segments: Hand Machine Repair Business and E-Commerce Business. The company's core model centers on providing comprehensive maintenance and repair services for mobile devices, supplemented by value-added offerings including mobile security, testing, and accessory sales. BYBON serves a diverse client base ranging from mobile phone dealers and operator business halls to individual consumers, utilizing both physical store networks and e-commerce platforms to deliver its services. Within China's competitive mobile services landscape, the company has established a niche position by focusing on the entire device lifecycle through additional recycling and certification services for second-hand phones. This integrated approach allows BYBON to capture value at multiple touchpoints while addressing growing consumer demand for reliable device maintenance solutions in an increasingly mobile-dependent society. The company's subsidiary structure under Shanghai Baihua Yuebang Electronic Technology provides operational support, though market positioning remains challenged by intense competition and evolving consumer preferences in the dynamic Chinese mobile market.

Revenue Profitability And Efficiency

BYBON Group reported revenue of approximately 476 million CNY for the period, though the company experienced operational challenges with a net loss of 15.5 million CNY. The negative diluted EPS of -0.12 reflects profitability pressures, while operating cash flow was negative at 6.8 million CNY, indicating potential working capital management issues. Capital expenditures remained relatively modest at 613,441 CNY, suggesting limited investment in capacity expansion during the period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained given the reported net loss position. Negative operating cash flow further compounds concerns about core business sustainability, though the modest capital expenditure level indicates a capital-light operational model. The combination of revenue generation challenges and cost structure inefficiencies has resulted in diminished returns on invested capital during this reporting period.

Balance Sheet And Financial Health

BYBON maintains a conservative debt profile with total debt of just 3.2 million CNY against cash and equivalents of 66.3 million CNY, providing substantial liquidity buffer. The strong cash position relative to minimal debt obligations suggests financial stability despite operational headwinds. The balance sheet structure appears resilient with low leverage, though negative cash flow generation warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company suspending dividend distributions as evidenced by the zero dividend per share. The absence of shareholder returns reflects management's focus on preserving capital during a challenging operational period. Historical trends would be necessary to determine whether current conditions represent a cyclical downturn or structural decline.

Valuation And Market Expectations

With a market capitalization of approximately 1.91 billion CNY, the market appears to be assigning value beyond current financial metrics, potentially reflecting expectations for future recovery or strategic repositioning. The beta of 0.381 suggests lower volatility compared to the broader market, indicating investor perception of reduced systematic risk despite current profitability challenges.

Strategic Advantages And Outlook

BYBON's strategic position hinges on its integrated service model spanning repair, recycling, and e-commerce channels within China's mobile ecosystem. The company's foundation since 2007 provides industry experience, though current financial performance necessitates strategic reassessment. The outlook remains uncertain pending demonstration of operational turnaround and adaptation to evolving mobile service demands in the competitive Chinese market.

Sources

Company filingsFinancial data provider

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