← All companies ← YSG Manual YTRA → ← UHAL Auto Dealers & Services
YSXT, YSX Tech. Co. Ltd
Revenue is Auto Insurance Aftermarket Value-added Services (97%) and Other Scenario-based Customized Service (3%).
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- A diversified business; where the profit really comes from, and whether it is earned or bought, is what the segment detail settles.
- What moves the needle
- Gross margin has run about 10% and operating margin about 6.7% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. On a spread this thin the operating result swings hard on small moves in cost or volume — it has ranged from 4.2% to 12% over the years, so the cost line is where the needle moves. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run in the teens (median 19%, above 15% in 2 of 4 years). Owner earnings, the cash-based check, have been thin too. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 20-F →The biggest segment, Auto Insurance Aftermarket Value-added Services, is also where the profit is made: 97% of revenue and 95% of segment operating profit.
- Auto Insurance Aftermarket Value-added Services97%$81M95% of profit
- Other Scenario-based Customized Service3%$3M5% of profit
- Software Development and Information Technology Services0%$51K0% of profit
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2023–2026
realized figures from each filing · older years to the left| 2023’23 | 2024’24 | 2025’25 | 2026’26 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|
| Income statement | |||||
| $49M | $59M | $71M | $83M | $83M | RevenueRevenue |
| 15% | 12% | 10% | 9% | 9% | Gross marginGross mgn |
| $6M | $5M | $5M | $4M | $4M | Operating incomeOp. inc. |
| 11.5% | 8.5% | 6.7% | 4.2% | 4.2% | Operating marginOp. mgn |
| $5M | $5M | $4M | $3M | $3M | Net incomeNet inc. |
| 17% | 11% | 14% | 27% | 27% | Effective tax rateTax rate |
| Cash flow & returns | |||||
| $1M | ($694K) | ($6M) | ($3M) | ($3M) | Operating cash flowOp. cash |
| $27K | $27K | $26K | $49K | $49K | DepreciationDeprec. |
| ($4M) | ($5M) | ($11M) | ($6M) | ($6M) | Working capital & otherWC & other |
| — | $1K | $168K | $89K | $89K | CapexCapex |
| — | 0.0% | 0.2% | 0.1% | 0.1% | Capex / revenueCapex/rev |
| — | ($695K) | ($7M) | ($3M) | ($3M) | Owner earningsOwner earn. |
| — | −1.2% | −9.1% | −3.3% | −3.3% | Owner earnings marginOE mgn |
| — | ($695K) | ($7M) | ($3M) | ($3M) | Free cash flowFCF |
| — | −1.2% | −9.3% | −3.3% | −3.3% | Free cash flow marginFCF mgn |
| 32% | 24% | 14% | 8% | 7% | ROICROIC |
| 33% | 25% | 15% | 8% | 8% | Return on equityROE |
| 33% | 25% | 15% | 8% | 8% | Retained to equityRetained/eq |
| Balance sheet | |||||
| $1M | $2M | — | — | $437K | Cash & investmentsCash+inv |
| — | $2M | $2M | $7M | $7M | Accounts payablePayables |
| — | $28M | $40M | $54M | $54M | Current assetsCur. assets |
| — | $7M | $11M | $19M | $19M | Current liabilitiesCur. liab. |
| — | 3.8× | 3.5× | 2.8× | 2.8× | Current ratioCurr. ratio |
| $26M | $28M | $40M | $55M | $55M | Total assetsAssets |
| — | — | $2M | — | $2M | Total debtDebt |
| — | — | $2M | — | $2M | Net debt / (cash)Net debt |
| 67.8× | 35.8× | 30.1× | 14.1× | 14.1× | Interest coverageInt. cov. |
| $15M | $19M | $28M | $34M | $34M | Shareholders’ equityEquity |
| Per share | |||||
| 22.0M | 22.0M | 22.4M | 25.8M | 24.1M | Shares out (diluted)Shares |
| $2.24 | $2.66 | $3.19 | $3.24 | $3.47 | Revenue / shareRev/sh |
| $0.22 | $0.21 | $0.18 | $0.11 | $0.12 | EPS (diluted)EPS |
| — | $-0.03 | $-0.29 | $-0.11 | $-0.11 | Owner earnings / shareOE/sh |
| — | $-0.03 | $-0.30 | $-0.11 | $-0.12 | Free cash flow / shareFCF/sh |
| — | $0.00 | $0.01 | $0.00 | $0.00 | Cap. spending / shareCapex/sh |
| $0.67 | $0.85 | $1.23 | $1.31 | $1.40 | Book value / shareBVPS |
| 3-yr | 5-yr | |
|---|---|---|
| Revenue / share | +13.1%/yr | +13.1%/yr (3-yr) |
| EPS | −21.3%/yr | −21.3%/yr (3-yr) |
| Capital spending / share | +640.8%/yr (2-yr) | +640.8%/yr (2-yr) |
| Book value / share | +24.7%/yr | +24.7%/yr (3-yr) |
The record, charted
FY2023–2026Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2026 the business earned ($3M) of owner earnings, the operating cash left after the $49K it takes just to hold its position. It put $39K more into growth; free cash flow, after that spending, was ($3M).
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Reported net income | $3M | $4M | $5M |
| Depreciation & amortizationnon-cash charge added back | +$49K | +$26K | +$27K |
| Working capital & othertiming of cash in and out, other non-cash items | −$6M | −$11M | −$5M |
| Cash from operations | ($3M) | ($6M) | ($694K) |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$49K | −$26K | −$1K |
| Owner earnings | ($3M) | ($7M) | ($695K) |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$39K | −$141K | — |
| Free cash flow | ($3M) | ($7M) | ($695K) |
| Owner-earnings marginowner earnings ÷ revenue | -3% | -9% | -1% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $49K, roughly its depreciation, the rate its assets wear out). The other $39K of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows.
Much of fiscal 2026's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 14.1×ComfortableOperating income $4M ÷ interest expense $251K
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- How heavy is the debt, net of cash? $2M · 0.5× operating profitModest net debtCash $0 + ST investments $437K − debt $2M
What this means
Netting $437K of cash and short-term investments against $2M of debt leaves $2M owed, about 0.5× a year's operating profit (0.6× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- Solid through the cycle4-yr median, range 8%–32%; 7% latest = NOPAT $3M ÷ invested capital $36MIndustry peers: median -11%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 4 years (it ran 7% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Consumes cash through the cycle3-yr median margin, range -9%–-1%; latest ($3M) = operating cash ($3M) − maintenance capex $49KIndustry peers: median 1%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -3% of revenue this year, a -3% median across 3 years.
- Are earnings backed by cash? -0.96×Thinly cash-backedCash from ops ($3M) ÷ net income $3M
In the filing’s words Read against the cash, reported earnings have run ahead of the operating cash the business generated over the record — about 15% of assets a year, among the widest gaps in the catalogue. For an inventory- or content-heavy grower that can be cash tied up in real assets as it expands; elsewhere it can mean the earnings lean on accounting estimates — the cash-flow statement against the income statement is where to tell which.
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Not enough data
What this means
The filing data didn't include the inputs for this check.
- Investing or harvesting? 1.79×ExpandingCapex $89K ÷ depreciation $49K
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 2 of 3 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $83M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 2.79×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $2M vs $35M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $0.16/share (latest year $0.12), the averaged base the calculator's gate runs on, and book value is $1.40/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2023–2026
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 4 of 4
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Operating margin 10% → 5% (2-yr avg ends)
What this means
Through the cycle the operating margin slipped — about 10% early to 5% lately, median 7% — competition or costs are biting in.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Worst year 2026 · 4.2% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count +5.4%/yr
What this means
The share count is rising, dilution works against you on a per-share basis.
Does AI threaten the moat?
Moderate contestabilityAI is likely to reshape costs and some products here without clearly contesting or sparing the core moat; how the company itself frames it is the tell.
The question is whether a moat the record shows as durable outlasts a technology that lowers the cost of part of what the firm sells. The durability is read in the record above, the filing's own framing of AI beside it; the industry label decides nothing on its own.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$437K
- Other current assets$54M
- Debt due within a year$98K
- Accounts payable$7M
- Other current liabilities$12M
From the company's latest filing.
What an owner would ask, FY2025
read the 10-K →- Does management own its misses?1 plain admission in this year's filing
“In addition, our management assessed that the investment income generated from such investment did not meet our original expectations.”verify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, nearest by economic model
No close industry peers in the catalog yet, so these are the nearest by economic model (general), compared on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| AIRSAirSculpt Technologies Inc. | $152M | — | 1.6% | -1% | 7% |
| GRALGRAIL Inc. Common Stock | $147M | — | -1627.6% | -19% | -464% |
| CASSCass Information Systems Inc | $108M | — | 35.6% | — | 29% |
| DJCODaily Journal Corp. (S.C.) | $88M | — | 0.6% | -0% | 1% |
| YSXTYSX Tech. Co. Ltd | $83M | 11% | 7.6% | 19% | -3% |
| AMPXAmprius Technologies Inc. | $72M | 10% | -383.2% | -276% | -311% |
| PSNLPersonalis Inc. | $70M | 26% | -80.7% | -48% | -58% |
| GPGIGPGI Inc. | $60M | 53% | 30.4% | -3% | 27% |
| Group median | — | 18% | 1.1% | -3% | -1% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the home-market price, not the US ADR quote. YSX Tech. Co. Ltd reports in USD, and every figure here (owner earnings, book value, the share count) is on that ordinary-share basis. Enter the price on the same basis: the local-exchange quote per ordinary share. A US ADR price in dollars bundles the ADR-to-ordinary ratio, so it will not reconcile with these figures and would throw the multiple off.
YSX Tech. Co. Ltd is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.
Revenue, delivered20%/yr’23→’26
Enter a price to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.
Manual order: ← YSG its page in the Manual YTRA →
Industry order: ← UHAL the Auto Dealers & Services chapter