investorscraft@gmail.com

Intrinsic ValueRayitek Hi-Tech Film Company Ltd., Shenzhen (688323.SS)

Previous Close$26.38
Intrinsic Value
Upside potential
Previous Close
$26.38

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

Rayitek Hi-Tech Film Company Ltd. is a specialized manufacturer operating within China's advanced materials sector, focusing on the research, development, and sale of polyimide (PI) films. These high-performance polymer films are critical components in various technology applications, including flexible printed circuits, thermal management systems, and electrical insulation. The company's core revenue model is driven by B2B sales of its diverse product portfolio, which includes thermal control, electronic, and electrical PI films, catering to the stringent demands of the electronics, automotive, and industrial sectors. Founded in 2004 and based in the technology hub of Shenzhen, Rayitek leverages its domestic manufacturing footprint and R&D capabilities to serve the Chinese market. Its market position is that of a niche domestic supplier in a specialized segment of the materials science industry, competing in a field dominated by larger international chemical conglomerates. The company's focus on a single, high-specification product line underscores its specialized technological focus but also indicates a concentrated market exposure.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 339.1 million. However, it experienced a net loss of CNY 57.3 million, indicating significant profitability challenges. Operating cash flow was positive at CNY 137.5 million, which suggests some underlying operational efficiency despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -CNY 0.32. Capital expenditures of CNY -111.1 million indicate ongoing investment in its productive capacity, though the net loss raises questions about the near-term return on this invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 152.2 million against a substantial total debt of CNY 1.13 billion. This high debt-to-cash ratio presents a notable leverage risk and is a critical factor for assessing the company's overall financial health and liquidity.

Growth Trends And Dividend Policy

The provided data does not show a historical trend for growth analysis. The company has a stated dividend per share of CNY 0, reflecting a policy of retaining all earnings, which is typical for a growth-oriented firm, especially one currently reporting a loss.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.77 billion, the market is valuing the company significantly above its annual revenue, implying expectations for future growth and profitability recovery. A beta of 0.945 suggests its stock price volatility is nearly in line with the broader market.

Strategic Advantages And Outlook

Rayitek's strategic advantage lies in its specialized focus on PI films, a critical material for advanced electronics. The outlook is contingent on its ability to scale operations, improve cost structures to achieve profitability, and successfully manage its considerable debt burden in a competitive market.

Sources

Company DescriptionFinancial Data Provided

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