investorscraft@gmail.com

Intrinsic ValueCybrid Technologies Inc. (603212.SS)

Previous Close$16.18
Intrinsic Value
Upside potential
Previous Close
$16.18

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

Cybrid Technologies Inc. is a specialized manufacturer of thin film polymer functional materials, operating within China's basic materials sector. The company's core revenue model is based on the production and sale of a diverse portfolio of high-performance adhesive and protective films, which are critical components in various industrial and electronic applications. Its extensive product line includes solar module backsheets, encapsulant films for photovoltaic panels, and a wide array of specialized tapes for insulation, thermal management, and electronic assembly. These products serve demanding end-markets such as renewable energy, consumer electronics, and advanced manufacturing, where material performance and reliability are paramount. Cybrid's market position is that of a domestic specialist, leveraging its manufacturing expertise to supply essential, high-value components to industrial supply chains. The company operates in a competitive niche where technological capability and product quality are key differentiators, catering to the precise material requirements of modern technology and energy applications.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 3.00 billion for the period, demonstrating significant commercial scale in its specialized market. However, profitability was challenged, with a reported net loss of CNY -284.9 million. This negative bottom-line result indicates current operational inefficiencies or market pressures outweighing its strong top-line performance, necessitating a focus on cost management and margin improvement.

Earnings Power And Capital Efficiency

Cybrid's earnings power is currently constrained, as reflected by a diluted EPS of -CNY 0.65. A positive sign is the generation of CNY 365.0 million in operating cash flow, which significantly exceeded capital expenditures of CNY -159.1 million. This indicates the core business can produce cash despite the accounting loss, supporting ongoing operations and investments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 555.5 million against total debt of CNY 691.7 million, indicating a manageable but notable debt load. The company's financial health appears stable in the short term, supported by its cash generation, though the debt level requires careful monitoring to ensure long-term liquidity and financial flexibility remain intact.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payment of CNY 0.07 per share, signaling a commitment to shareholder returns. This policy, juxtaposed with the negative earnings, suggests management confidence in future cash flow generation or a strategic decision to preserve investor confidence during a challenging operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.38 billion, the market is valuing the company at a premium to its revenue, implying expectations of a future recovery in profitability and growth. The beta of 1.33 indicates the stock is more volatile than the broader market, reflecting higher perceived risk and growth potential embedded in its current valuation.

Strategic Advantages And Outlook

Cybrid's strategic advantage lies in its specialized manufacturing expertise and diverse product portfolio serving growing sectors like solar energy and electronics. The outlook depends on its ability to translate its strong revenue base into sustainable profitability, likely through operational improvements and leveraging its position in key industrial supply chains to achieve better margins.

Sources

Company DescriptionPublic Financial Disclosures (SHH)

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