investorscraft@gmail.com

Intrinsic ValueYijiahe Technology Co., Ltd. (603666.SS)

Previous Close$31.20
Intrinsic Value
Upside potential
Previous Close
$31.20

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

Yijiahe Technology Co., Ltd. is a specialized industrial machinery company operating within China's burgeoning automation and robotics sector. Its core revenue model is derived from the research, development, design, and direct sale of sophisticated inspection robots. These products are engineered for critical infrastructure applications, serving a diverse industrial client base across electric power, petroleum and petrochemical, municipal services, fire protection, and rail transit industries. The company leverages deep technical expertise to provide solutions that enhance operational safety, efficiency, and data collection in hazardous or hard-to-access environments. Founded in 1999 and based in Nanjing, Yijiahe has established a niche market position by focusing on practical, industry-specific robotic applications rather than consumer or general-purpose automation. This specialization allows it to compete by addressing precise pain points within essential national infrastructure sectors, though it operates in a highly competitive and technologically advanced field.

Revenue Profitability And Efficiency

The company reported revenue of CNY 585.2 million for the period. However, profitability was significantly challenged, with a net loss of CNY -218.1 million and a diluted EPS of -CNY 1.07. Operating cash flow was marginally positive at CNY 3.6 million, though this was substantially offset by capital expenditures of CNY -36.6 million, indicating ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting the net loss for the period. The modest positive operating cash flow suggests some underlying cash generation from core activities, but capital expenditures for growth and development remain a significant use of funds, pointing to investments aimed at future returns rather than current profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 289.5 million against total debt of CNY 349.6 million. This indicates a leveraged financial structure, though the sizable cash reserves provide a buffer for near-term liquidity. The overall health is constrained by the recent operating losses and the debt load.

Growth Trends And Dividend Policy

The company does not pay a dividend, consistent with its current loss-making position and focus on reinvesting capital into its business. Growth trends are not discernible from a single period of data, but the significant capital expenditures suggest a strategic emphasis on expanding its technological and productive capabilities for future market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.0 billion, the market valuation appears to be factoring in future growth potential rather than current financial performance. The negative earnings result in a negative P/E ratio. The beta of 0.531 suggests the stock is less volatile than the broader market, which may reflect its niche industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on inspection robots for critical infrastructure, a market with high barriers to entry. The outlook is contingent on its ability to convert its technological investments and niche positioning into sustainable profitability and cash flow, necessitating a careful balance between growth spending and financial discipline.

Sources

Company Financials

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