investorscraft@gmail.com

Intrinsic ValueBaylin Technologies Inc. (BYL.TO)

Previous Close$0.27
Intrinsic Value
Upside potential
Previous Close
$0.27

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

Baylin Technologies Inc. operates in the communication equipment sector, specializing in the research, design, and manufacturing of passive and active radio frequency (RF) products, satellite communications solutions, and supporting services. The company serves diverse verticals, including telecommunications, broadcast, government, and maritime industries, with products like embedded antennas, RF components, and microwave systems. Its brands—Galtronics, Advantech Wireless, Alga Microwave, and Mitec VSAT—are recognized for innovation in RF technology, though the company faces intense competition from larger global players. Baylin’s market position is bolstered by its broad geographic footprint, spanning North America, Asia, and Europe, but its relatively small market cap suggests it operates as a niche provider rather than a market leader. The company’s revenue model relies on B2B sales to OEMs and system integrators, with a focus on high-margin RF and satellite communication products. While its diversified client base mitigates sector-specific risks, its growth is contingent on technological advancements and demand for next-generation connectivity solutions.

Revenue Profitability And Efficiency

Baylin reported revenue of CAD 83.6 million for the period, reflecting its core operations in RF and satellite communications. However, the company posted a net loss of CAD 7.9 million, with diluted EPS of -CAD 0.052, indicating ongoing profitability challenges. Operating cash flow was positive at CAD 464,000, but modest capital expenditures of CAD 137,000 suggest limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and thin operating cash flow highlight inefficiencies in converting revenue to profitability. With a market cap of CAD 37.9 million, Baylin’s capital efficiency appears constrained, likely due to competitive pressures and high R&D costs inherent in its technology-driven industry.

Balance Sheet And Financial Health

Baylin’s balance sheet shows CAD 5.0 million in cash against total debt of CAD 30.7 million, indicating a leveraged position. The debt-to-equity ratio suggests financial strain, though its ability to generate positive operating cash flow provides some liquidity cushion.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend payouts, reflecting the company’s focus on reinvestment and debt management. The lack of dividend policy aligns with its current loss-making status and capital preservation priorities.

Valuation And Market Expectations

The market assigns a low beta of 0.287, implying lower volatility relative to the broader market. However, the negative EPS and modest market cap suggest investor skepticism about near-term turnaround potential.

Strategic Advantages And Outlook

Baylin’s strengths lie in its diversified product portfolio and global reach, but its outlook is cautious due to profitability challenges. Strategic focus on high-growth RF and satellite segments could improve margins, but execution risks persist.

Sources

Company filings, Toronto Stock Exchange disclosures

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