investorscraft@gmail.com

Intrinsic ValueRaytron Technology Co.,Ltd. (688002.SS)

Previous Close$112.92
Intrinsic Value
Upside potential
Previous Close
$112.92

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

Raytron Technology is a specialized Chinese developer and manufacturer of uncooled infrared imaging and MEMS sensor technology, operating within the high-tech hardware and equipment sector. Its core revenue model is built on the sale of advanced infrared products, including driving assistance systems, thermal temperature measurement devices, and vacuum packaging solutions, supplemented by high-value design services for MEMS sensors, ASICs, and analog IP. The company serves a diverse and growing set of application markets, such as night vision, intelligent surveillance, UAV payloads, autonomous driving, IoT, AI, and machine vision, positioning it at the convergence of several technological megatrends. Raytron leverages its deep expertise in MEMS and infrared technology to establish a defensible niche, competing by providing critical sensing components that enable automation and enhanced vision capabilities across industrial, consumer, and automotive segments in China and beyond.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of CNY 4.32 billion, demonstrating significant market demand for its specialized technology. Net income reached CNY 569 million, translating to a healthy net margin. Operating cash flow was positive at CNY 450 million, though capital expenditures were substantial, reflecting ongoing investments in its technological capabilities and production capacity.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 1.26. The significant capital expenditure of CNY 443 million, which nearly matched its operating cash flow, indicates a high reinvestment rate back into the business to fund growth and maintain its technological edge in the competitive MEMS and infrared imaging market.

Balance Sheet And Financial Health

Raytron maintains a solid liquidity position with cash and equivalents of CNY 1.05 billion. Total debt stands at a manageable CNY 1.48 billion. The balance sheet appears structured to support its capital-intensive research, development, and manufacturing operations while maintaining financial stability.

Growth Trends And Dividend Policy

The company's growth is fueled by expansion in key end markets like autonomous driving and AI. It has initiated a shareholder return policy, evidenced by a dividend per share of CNY 0.08, signaling a balance between reinvesting for future growth and providing direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 32.5 billion, the market assigns a significant premium to Raytron's growth prospects in high-tech sensing. A beta of 0.76 suggests the stock has been less volatile than the broader market, potentially reflecting its specialized, less cyclical niche.

Strategic Advantages And Outlook

Raytron's strategic advantage lies in its deep-rooted expertise in MEMS and uncooled infrared technology, serving rapidly advancing fields. The outlook is positive, contingent on continued innovation and its ability to capitalize on the proliferation of IoT, automation, and intelligent systems requiring advanced sensing solutions.

Sources

Company DescriptionProvided Financial Data

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