investorscraft@gmail.com

Intrinsic ValueZhejiang RuiYuan Intelligent Control Technology Company Limited (8249.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Zhejiang RuiYuan Intelligent Control Technology operates as a specialized manufacturer in China's industrial automation sector, focusing on computer numerical control (CNC) machine tools and opto-mechanical products. The company generates revenue through design, manufacturing, and sales of precision control systems while also engaging in OEM electronic subassembly activities and trading electronic components. Operating in the competitive technology hardware segment, RuiYuan serves industrial clients requiring sophisticated automation solutions, positioning itself as a niche provider of integrated control technologies. The company maintains a subsidiary relationship with Zhejiang Ruiyuan Intelligent Robot Company, suggesting potential synergies in robotics and automation markets. Its market position reflects the challenges of smaller specialized manufacturers in China's rapidly evolving industrial technology landscape, where scale and technological innovation are critical competitive factors.

Revenue Profitability And Efficiency

The company reported HKD 22.3 million in revenue for the period but experienced negative profitability with a net loss of HKD 1.3 million. Operating cash flow was negative HKD 1.6 million, indicating challenges in converting revenue into cash. The absence of capital expenditures suggests limited investment in growth assets during this period.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0026 reflects weak earnings power currently. The negative operating cash flow relative to revenue indicates inefficiencies in working capital management or operational execution. The company's capital allocation appears constrained given the lack of capital investment activities.

Balance Sheet And Financial Health

The balance sheet shows HKD 12.0 million in cash against HKD 2.95 million in total debt, providing adequate liquidity coverage. The modest debt level suggests conservative financial leverage, though the negative cash flow generation raises concerns about sustainable financial health without operational improvements.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and need to preserve capital. The financial results suggest challenging growth conditions in the current operating environment, with both top-line performance and bottom-line results requiring strategic attention.

Valuation And Market Expectations

With a market capitalization of HKD 95.0 million, the company trades at approximately 4.3 times revenue despite negative earnings. The beta of 0.785 indicates lower volatility than the broader market, possibly reflecting limited investor interest or trading activity in this small-cap stock.

Strategic Advantages And Outlook

As a subsidiary of an intelligent robotics company, RuiYuan may benefit from technological synergies and market access. However, current financial performance indicates operational challenges that must be addressed. Success likely depends on leveraging parent company resources and improving execution in the competitive industrial automation market.

Sources

Hong Kong Stock Exchange filingsCompany annual reports

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