investorscraft@gmail.com

Intrinsic ValueKeystone Technology Co.,Ltd. (605588.SS)

Previous Close$57.11
Intrinsic Value
Upside potential
Previous Close
$57.11

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

Keystone Technology Co., Ltd. operates as a specialized materials and components supplier within the global technology hardware ecosystem, focusing on the research, development, and manufacturing of critical display and adhesion products. Its core revenue is generated from the sale of polarizers, functional devices, signal connectors, and liquid crystal modules, which are essential for LCD TVs, smartphones, tablets, laptops, and wearable devices. The company further diversifies its portfolio with special adhesive materials tailored for the rail transit, automotive, and consumer electronics sectors, positioning itself as an integrated solutions provider. Operating from its base in Nanjing, China, Keystone serves a complex supply chain, supplying essential inputs for display panel production. Its market position is that of a niche B2B manufacturer within the competitive semiconductor and electronic components sector, where technological precision and reliability are paramount for securing long-term contracts with major device assemblers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.36 billion for the period. However, it recorded a net loss of CNY 15.46 million, indicating significant profitability pressures. Operating cash flow was positive at CNY 153.68 million, but this was heavily outweighed by substantial capital expenditures of CNY 755.58 million, reflecting intense investment in its production capabilities.

Earnings Power And Capital Efficiency

Keystone's diluted earnings per share stood at -CNY 0.21, demonstrating a lack of earnings power in the current operating environment. The significant capital expenditure, which far exceeded operating cash flow, suggests the company is in a heavy investment phase, prioritizing capacity expansion and technological advancement over immediate capital returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 706.64 million against a total debt of CNY 1.20 billion. This elevated debt level, coupled with a net loss, points to a leveraged financial structure. The company's ability to service this debt will be contingent on a return to profitability and improved cash generation.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend per share of CNY 0.07, indicating a commitment to shareholder returns. The aggressive capital expenditure signals a strategy focused on long-term growth through capacity building, though this has come at the cost of short-term profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.92 billion, the market is valuing the company at nearly three times its revenue. A beta of 0.23 suggests the stock is considered less volatile than the broader market, potentially reflecting expectations of stability or a discounted outlook given its current unprofitability.

Strategic Advantages And Outlook

Keystone's strategic advantage lies in its specialized product portfolio serving high-growth end markets like consumer electronics and electric vehicles. The outlook hinges on its ability to translate its significant capital investments into scalable production, improved operational efficiencies, and a return to sustainable profitability in a competitive global supply chain.

Sources

Company DescriptionPublic Financial 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