investorscraft@gmail.com

Intrinsic ValueUBTECH Robotics Corp Ltd (9880.HK)

Previous CloseHK$139.90
Intrinsic Value
Upside potential
Previous Close
HK$139.90

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

UBTECH Robotics Corp Ltd is a prominent player in the global robotics industry, specializing in the design, production, and commercialization of a diverse portfolio of intelligent robotic solutions. The company operates across three primary segments: education, logistics, and consumer products, generating revenue through the sale of hardware, proprietary software platforms, and ancillary services. Its core offerings include humanoid robots like Yanshee and Walker, automated guided vehicles for warehouses under the Wali series, and consumer devices such as the AiRROBO vacuum cleaner. UBTECH leverages its advanced research in artificial intelligence and robotics to serve a broad client base, including educational institutions, large enterprises with complex logistics needs, and individual households. The firm competes in a rapidly evolving and capital-intensive sector, positioning itself as an integrated solutions provider rather than just a hardware manufacturer. Its strategic focus on developing sector-tailored applications, from the Cruzr series for service industries to the ADIBOT for sanitation, allows it to address specific market needs and build recurring software and service revenue streams, enhancing its competitive moat and market differentiation in the burgeoning robotics landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 1.31 billion, indicating its commercial scale in the robotics market. However, it recorded a significant net loss of HKD -1.12 billion and negative diluted EPS of HKD -2.67, reflecting the high costs associated with R&D and market expansion in a capital-intensive industry. Operating cash flow was deeply negative at HKD -884 million, underscoring current cash burn from operations.

Earnings Power And Capital Efficiency

The company's substantial net loss and negative operating cash flow demonstrate that it has not yet achieved sustainable earnings power or positive cash generation from its core business activities. Capital expenditures of HKD -227 million indicate ongoing investment in growth and production capabilities, but the current metrics show low capital efficiency as these investments have not yet translated into profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of HKD 1.19 billion, which provides a liquidity buffer against ongoing operational cash burn. Total debt stands at HKD 1.61 billion, resulting in a net debt position. This financial structure, combined with significant operating losses, indicates a reliance on external funding to sustain operations and growth initiatives in the near term.

Growth Trends And Dividend Policy

As a growth-stage company in a emerging technology sector, UBTECH prioritizes reinvestment into R&D and market expansion over shareholder returns. This is evidenced by a dividend per share of HKD 0.00. The company's growth trajectory is currently focused on scaling its diverse product offerings and capturing market share rather than achieving near-term profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 53.0 billion, the market valuation significantly exceeds the company's current revenue, implying high growth expectations embedded in the share price. The beta of 0.59 suggests the stock is perceived as less volatile than the broader market, potentially reflecting investor views on its long-term potential despite current losses.

Strategic Advantages And Outlook

UBTECH's key strategic advantages lie in its diversified product ecosystem, deep R&D capabilities, and first-mover presence in China's service and educational robotics markets. The outlook remains focused on achieving scale and path to profitability, though this is contingent on successful commercialization, cost management, and the broader adoption of robotic solutions across its target sectors.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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