← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Sep 2, 2026

CXJ GROUP CO., Limited (ECXJ)

Industrial • OTC

$1.30

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

13.0/100

POOR BUSINESS

CXJ GROUP CO., Limited (ECXJ) scores 13/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full ECXJ quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

-100.0%

Overvalued

Growth gap unavailable — insufficient data for reverse DCF calculation.

🎯 Expected Annual Return →

-76.9%

Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)

0.3%

Yield + growth — what the business alone earns you, even if the market never re-rates

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full ECXJ valuation analysis · → View full ECXJ Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)

Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)

Operating Margin (Operational Efficiency):CRITICAL (-474.2%)

Return on Capital (Capital Efficiency):CRITICAL (-563.1%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

CXJ GROUP CO., Limited (ECXJ) stock report — Zyberno Score 13/100 (POOR BUSINESS), Margin of Safety -100.0%, -77% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, CXJ GROUP CO., Limited (ECXJ) trades at $1.30 against an estimated intrinsic value per share of $0.00 — a -100.0% Margin of Safety based on Owner Earnings of $27.98K TTM, projected at -12.8% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of -76.9% annually.

Over the trailing twelve months, ECXJ generated $27.98K in Owner Earnings. Capital was deployed as follows: $2.25K invested in capital expenditures. Reinvestment rate: 0.0%. Owner Earnings have declined at 12.8% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:1.30

Market Cap:$132.95M

Valuation Multiples (2)

P/S Ratio:276.69x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$132.84M

Price Action & Momentum (1)

% of 52-Week High:39.9%

B. Profitability Assessment

Return Metrics (4)

ROA:-617.0%

Roic:

-563.1%

📊 Click to view full ECXJ ROIC analysis →

Reinvestment Rate:0.0%

Fundamental Growth Rate (g):0.3%

Margin Analysis (3)

Operating Margin Ttm:-474.2%

Net Margin Ttm:-474.2%

Ebitda Margin:-473.7%

TTM Performance (3)

Gross Margin Ttm:68.8%

Operating Margin Ttm:-474.2%

Net Margin Ttm:-474.2%

Yield Metrics (3)

Earnings Yield:-$1.48

Owner Earnings Yield:$0.02

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+0.16

📊 Click to view full ECXJ Earnings Surprise analysis →

EPS Surprise vs Expected:100.0%

Latest Earnings Filed:2026-04-10

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-46.5%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-13.4%

Operating Cash Flow Growth Rate (Linear):-42.1%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.18x

Quick Ratio:0.15x

Cash Ratio:0.06x

Leverage Analysis (1)

Debt To Ebitda:-999.00x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:-1,864,003.00

Cash And Cash Equivalents:144,747.00

Long Term Debt:$15.94K

Net Debt:-$111.40K

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $480.51K

Linear Growth: -46.5%

📊 Click to view full ECXJ Revenue analysis & methodology →

Cost Of Revenue Ttm:$149.79K

Profitability Breakdown (2)

Gross profit TTM: $330.72K

Linear Growth: -41.6%

📊 Click to view full ECXJ Gross Profit analysis & methodology →

-$2.28M

Bottom Line Performance (3)

-$2.28M

Income Before Tax:-$2.28M

Ebitda Ttm:-2,276,379.00

Operating Expenses (5)

Operating Expenses:169,359.00

R And D Expense:0.00

Sga Expense:2,372,568.00

Income Tax Expense:$32.20K

Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:1,633.2%

Ebitda Margin:-473.7%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$448.23K

Current Assets:$413.86K

Ppe Net:9,071.00

Goodwill:1,742,577.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:2,293,798.00

Current Liabilities:2,277,860.00

Long Term Debt:$15.94K

Short Term Debt:$17.41K

Equity & Capital (3)

Equity:-$1.85M

Retained Earnings:-$7.89M

Common Stock:490,000,000.00

Working Capital Items (3)

Accounts Receivable:3,114.00

Inventory:66,197.00

Accounts Payable:452,522.00

Special Items (2)

Contract Liabilities:1,097,429.00

Stock Based Compensation:0.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $30.14K

Linear Growth: -42.1%

Free cash flow TTM: $27.89K

Linear Growth: -13.4%

📊 Click to view full ECXJ Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$1.58K

Capital Expenditures Ttm:2,250.00

Financing Activities (3)

Financing Cash Flow:$3.85K

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:1,594,688.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:2,159.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.02

-$0.02

Earnings Per Share Ttm:-$0.02

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.00

Operating Cash Flow Per Share:-$0.00

Book Value & Capital (2)

Book Value Per Share:-$0.02

Cash Per Share:0.00

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.30x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:154.31x

Days Sales Outstanding Ttm:2.37

Inventory Management (2)

Inventory Turnover Ttm:2.26x

Days Inventory Outstanding Ttm:161.30

Payables & Cash Cycle (2)

Days Payable Outstanding:1,102.66

Cash Conversion Cycle:-938.99

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:20.00

Quality Score:20.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $27.98K

Linear Growth: -12.8%

📊 Click to view full ECXJ Owner Earnings analysis & methodology →

Owner Earnings Per Share:$0.00

Owner Earnings Yield:$0.02

Growth Assessment (1)

Owner Earnings Growth Rate:-$12.76

Damodaran Growth Analysis (2)

Reinvestment Rate:0.0%

Fundamental Growth Rate (g):0.3%

Intrinsic Value Models (1)

Intrinsic Value:

$179.79K

📊 Click to view full ECXJ DCF valuation →

Margin of Safety (1)

Margin Of Safety:

-100.0%

📊 Click to view full ECXJ valuation analysis →

Return Scenarios (2)

Theoretical 5-Year Return:

-76.9%

📊 Click to view full ECXJ expected return analysis →

Forward Expected Return (Yield + Growth):

0.3%

📊 Click to view full ECXJ expected return analysis →

Investment Assessment (1)

Buffett Assessment:Overvalued

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):-46.5%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-13.4%

Operating Cash Flow Growth Rate (Linear):-42.1%

Other Growth Rates (3)

Gross Profit Growth Rate (Linear):-41.6%

Book Value Growth Rate (Linear):-50.0%

Owner Earnings Growth Rate:-$12.76

C. Company Profile & Context

Corporate Information (6)

Symbol:ECXJ

Company Name:CXJ GROUP CO., Limited

Sector:Industrial

Industry:Automotive Parts

Exchange:OTC

Country:China

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:102.27M

Shares Outstanding Basic:102.27M

Shares Outstanding Diluted:102.27M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-09-02 04:14:09 UTC

Data Timestamp:2026-08-24T09:52:31.075118