investorscraft@gmail.com

Intrinsic ValueSuzhou HYC Technology Co.,Ltd. (688001.SS)

Previous Close$32.79
Intrinsic Value
Upside potential
Previous Close
$32.79

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

Suzhou HYC Technology Co., Ltd. operates as a specialized provider of industrial automation and testing solutions, primarily serving the high-technology manufacturing sector. The company's core revenue model is built on the sale and integration of sophisticated automatic testing equipment and complete production line systems for flat panel display (FPD), semiconductor, and new energy vehicle electronics manufacturers. Its product portfolio includes display and touch testing equipment for smartphones, flexible OLED testing solutions, and a range of semiconductor testing systems including wafer test and non-standard automation. This positions HYC Technology as a critical enabler within complex electronics supply chains, providing essential quality assurance and production efficiency tools. The company further diversifies its offerings through customized data-integrated software platforms and video-based communication systems for sectors like insurance and finance, leveraging its technical expertise beyond hardware. Founded in 2005 and based in the major industrial hub of Suzhou, China, the company has established a niche market position by addressing the precise and evolving testing requirements of advanced manufacturing, though it operates in a competitive landscape against larger global automation players.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 1.82 billion. However, profitability was challenged, with a reported net loss of nearly CNY 497 million and negative diluted EPS. Operating cash flow was also negative, indicating potential pressure on core operational efficiency and working capital management during this cycle.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired, as evidenced by the substantial net loss. Capital expenditures of roughly CNY 201 million, coupled with negative operating cash flow, suggest investments are currently outstripping the cash generated from operations, pointing to strained capital efficiency in the near term.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 516 million against total debt of approximately CNY 1.01 billion. This debt level, relative to cash and a market capitalization of around CNY 13.5 billion, indicates a leveraged but potentially manageable financial structure, though the negative cash flows warrant monitoring for liquidity.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a dividend per share of CNY 0.17, signaling a commitment to shareholder returns. The growth trajectory appears to be in a investment phase, focusing on capital expenditures in its core testing equipment and system solutions for expanding sectors like new energy vehicles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.46 billion, the market appears to be valuing the company based on its long-term strategic positioning in high-growth technology manufacturing sectors rather than its recent negative earnings, reflecting expectations of a future recovery and market share gains.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on automated testing for advanced manufacturing sectors that are central to technological innovation, such as semiconductors and EVs. Its outlook hinges on successfully converting its ongoing investments and technological expertise into sustainable profitability and cash flow generation in these growing markets.

Sources

Provided company data and description

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