Cybrid Technologies (XSSC:603212) Stock Valuation, Peer Comparison & Price Targets

Q: What is the Fair Price of 603212 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

603212 (CN¥12.2) is trading below our estimate of [[fair value]] (CN¥104.49)

Share Price vs Fair Value

What is the Fair Price of 603212 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 603212 (CN¥12.2) is trading below our estimate of fair value (CN¥104.49)

Significantly Below Fair Value: 603212 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 603212?

Key metric: As 603212 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 603212. This is calculated by dividing 603212's market cap by their current revenue.
What is 603212's PS Ratio?
PS Ratio	1.7x
Sales	CN¥3.13b
Market Cap	CN¥5.34b

603212 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.8x
Enterprise Value/EBITDA	609.2x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 603212's PS Ratio compare to its peers?

The above table shows the PS ratio for 603212 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	4.9x
002119 Ningbo Kangqiang Electronics	2.9x	n/a	CN¥5.8b
688383 Shenzhen Xinyichang Technology	5.1x	34.6%	CN¥5.1b
688720 Jiangsu Aisen Semiconductor MaterialLtd	9.6x	n/a	CN¥4.1b
603396 Yingkou Jinchen Machinery	1.7x	n/a	CN¥4.2b
603212 Cybrid Technologies	1.7x	36.9%	CN¥5.3b

Price-To-Sales vs Peers: 603212 is good value based on its Price-To-Sales Ratio (1.7x) compared to the peer average (4.9x).

Price to Sales Ratio vs Industry

How does 603212's PS Ratio compare vs other companies in the CN Semiconductor Industry?

11 Companies	Price / Sales	Estimated Growth	Market Cap
688223 Jinko Solar	0.8x	11.4%	US$12.09b
002459 JA Solar Technology	0.8x	15.0%	US$7.89b
688599 Trina Solar	0.6x	12.5%	US$7.28b
300118 Risen EnergyLtd	0.7x	n/a	US$2.26b

11 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 603212 is good value based on its Price-To-Sales Ratio (1.7x) compared to the CN Semiconductor industry average (6.9x).

Price to Sales Ratio vs Fair Ratio

What is 603212's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

603212 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.7x
Fair PS Ratio	3.8x

Price-To-Sales vs Fair Ratio: 603212 is good value based on its Price-To-Sales Ratio (1.7x) compared to the estimated Fair Price-To-Sales Ratio (3.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 603212 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CN¥12.20	CN¥16.25 +33.2%	1.5%	CN¥16.50	CN¥16.00	n/a	2
Nov ’25	CN¥12.42	CN¥16.25 +30.8%	1.5%	CN¥16.50	CN¥16.00	n/a	2
Oct ’25	CN¥12.28	CN¥16.25 +32.3%	1.5%	CN¥16.50	CN¥16.00	n/a	2
Sep ’25	CN¥9.74	CN¥16.25 +66.8%	1.5%	CN¥16.50	CN¥16.00	n/a	2
Aug ’25	CN¥10.20	CN¥16.25 +59.3%	1.5%	CN¥16.50	CN¥16.00	n/a	2
Jul ’25	CN¥11.03	CN¥16.25 +47.3%	1.5%	CN¥16.50	CN¥16.00	n/a	2
Jun ’25	CN¥12.82	CN¥16.25 +26.8%	1.5%	CN¥16.50	CN¥16.00	n/a	2
May ’25	CN¥12.06	CN¥19.22 +59.4%	4.1%	CN¥20.00	CN¥18.44	n/a	2
Apr ’25	CN¥13.04	CN¥19.22 +47.4%	4.1%	CN¥20.00	CN¥18.44	n/a	2
Mar ’25	CN¥13.95	CN¥19.22 +37.8%	4.1%	CN¥20.00	CN¥18.44	n/a	2
Feb ’25	CN¥12.97	CN¥19.22 +48.2%	4.1%	CN¥20.00	CN¥18.44	n/a	2
Jan ’25	CN¥17.37	CN¥19.22 +10.7%	4.1%	CN¥20.00	CN¥18.44	n/a	2
Dec ’24	CN¥15.55	CN¥19.22 +23.6%	4.1%	CN¥20.00	CN¥18.44	CN¥12.20	2
Nov ’24	CN¥15.84	CN¥24.72 +56.1%	25.4%	CN¥31.00	CN¥18.44	CN¥12.42	2
Oct ’24	CN¥16.48	CN¥24.72 +50.0%	25.4%	CN¥31.00	CN¥18.44	CN¥12.28	2
Sep ’24	CN¥16.69	CN¥33.15 +98.6%	39.1%	CN¥50.00	CN¥18.44	CN¥9.74	3
Aug ’24	CN¥18.70	CN¥35.56 +90.2%	29.3%	CN¥50.00	CN¥25.69	CN¥10.20	3
Jul ’24	CN¥20.81	CN¥35.56 +70.9%	29.3%	CN¥50.00	CN¥25.69	CN¥11.03	3
Jun ’24	CN¥19.36	CN¥35.56 +83.7%	29.3%	CN¥50.00	CN¥25.69	CN¥12.82	3
May ’24	CN¥20.76	CN¥39.15 +88.6%	20.8%	CN¥50.00	CN¥30.45	CN¥12.06	3
Apr ’24	CN¥25.42	CN¥39.15 +54.0%	20.8%	CN¥50.00	CN¥30.45	CN¥13.04	3
Mar ’24	n/a	CN¥35.57 0%	29.1%	CN¥50.00	CN¥26.25	CN¥13.95	3
Feb ’24	n/a	CN¥35.57 0%	29.1%	CN¥50.00	CN¥26.25	CN¥12.97	3
Jan ’24	n/a	CN¥28.35 0%	7.4%	CN¥30.45	CN¥26.25	CN¥17.37	2
Dec ’23	n/a	CN¥28.35 0%	7.4%	CN¥30.45	CN¥26.25	CN¥15.55	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

JA Solar Technology

CN¥57.1b

Engages in the production and processing of monocrystalline silicon rods and monocrystalline silicon wafers primarily in China.

2459

CN¥17.40

7D

7.7%

1Y

-11.7%

Yangling Metron New Material

CN¥12.3b

Researches, develops, manufactures, and sells electroplated diamond wires and tools.

300861

CN¥25.68

7D

7.0%

1Y

-24.6%

Giantec Semiconductor

CN¥9.0b

Engages in the research, development, design, and sale of memory, analog, and mixed-signal integrated circuits in China, Taiwan, South Korea, Hong Kong, the United States, Japan, the Southeast Asia, Europe, and internationally.

688123

CN¥57.13

7D

2.6%

1Y

-11.9%

Cybrid Technologies Valuation