investorscraft@gmail.com

Intrinsic ValueCubic Sensor and Instrument Co., Ltd (688665.SS)

Previous Close$51.93
Intrinsic Value
Upside potential
Previous Close
$51.93

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

Cubic Sensor and Instrument Co., Ltd. is a specialized manufacturer of advanced gas sensors and comprehensive sensing solutions, operating within the global technology hardware sector. The company's core revenue model is driven by the design, production, and sale of a diverse portfolio of environmental monitoring products, including CO2, particulate matter, formaldehyde, and volatile organic compound sensors. These components are critical for applications in HVAC systems, indoor and outdoor air quality monitoring, and consumer electronics, positioning the firm as an essential supplier to industries focused on health, safety, and automation. Its market position is strengthened by its extensive product range, which also includes integrated air quality controllers, medical devices like spirometers, and industrial safety equipment, catering to a broad clientele across smart home, automotive, healthcare, and intelligent agriculture sectors. Founded in 2003 and based in Wuhan, China, the company leverages its technical expertise and manufacturing capabilities to serve a global customer base, competing on innovation and reliability in the rapidly expanding sensor market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 873.1 million for the period, demonstrating strong market demand for its sensor products. Profitability was solid with a net income of CNY 112.8 million, indicating effective cost management and operational efficiency. The operating cash flow of CNY 9.3 million, however, was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Cubic Sensor exhibited healthy earnings power, generating a diluted EPS of CNY 1.13. Capital expenditure was substantial at CNY -117.9 million, reflecting significant investment in expanding production capacity or advancing technological capabilities. This high level of investment indicates a strategic focus on growth and future competitive positioning within the sensor market.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 142.7 million against total debt of CNY 149.2 million, indicating a manageable leverage profile. The company maintains a solid financial foundation with sufficient liquidity to support its operations and strategic initiatives, though the debt level requires careful monitoring for optimal capital structure management.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning value to shareholders through a dividend per share of CNY 0.35. The substantial capital expenditures signal a growth-oriented strategy, prioritizing investment in future capabilities over immediate cash returns, which aligns with its position in the expanding global sensor and instrumentation market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.94 billion, the market values the company at a significant multiple to its earnings, reflecting growth expectations in the sensor technology sector. The beta of 1.456 indicates higher volatility than the market, typical for technology growth stocks with substantial future potential priced in by investors.

Strategic Advantages And Outlook

Cubic Sensor's strategic advantage lies in its diversified product portfolio and technological expertise in the growing environmental monitoring and safety markets. The outlook remains positive given increasing global demand for air quality solutions, though execution on its capital investments will be critical to capturing this growth and maintaining competitive positioning.

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