investorscraft@gmail.com

Intrinsic ValueJingwei Textile Machinery Company Limited (000666.SZ)

Previous Close$8.97
Intrinsic Value
Upside potential
Previous Close
$8.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jingwei Textile Machinery operates as a prominent industrial machinery manufacturer specializing in textile production equipment within China's vast manufacturing sector. The company's core revenue model integrates the manufacturing and direct sales of comprehensive textile machinery systems, including spinning, weaving, twisting, and chemical fiber machinery, alongside essential parts and raw materials like cotton and linens. This vertical integration allows Jingwei to capture value across multiple stages of the textile production chain, serving textile manufacturers who require reliable, technologically advanced equipment to maintain competitive operations. A distinctive aspect of its operations includes a financial trust business, which provides an additional revenue stream and potentially supports customer financing for large machinery purchases. Operating from its Beijing headquarters since 1995, the company has established a significant presence in the domestic market, leveraging China's position as a global textile hub. Its market positioning is inherently linked to the health of the textile industry, requiring continuous innovation to meet evolving efficiency and automation demands from its industrial client base.

Revenue Profitability And Efficiency

For FY 2022, Jingwei Textile Machinery demonstrated solid financial performance with revenue of CNY 11.89 billion. The company achieved a net income of CNY 1.11 billion, translating to a healthy net margin. Operating cash flow generation was robust at CNY 1.14 billion, significantly exceeding capital expenditures of approximately CNY 112 million, indicating strong conversion of earnings into cash and efficient management of operational working capital requirements within its capital-intensive industry.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 1.58 for the fiscal year. The substantial operating cash flow relative to capital expenditures suggests efficient reinvestment and a capital-light model for its scale. The significant cash balance, coupled with moderate debt levels, provides ample liquidity to fund operations and strategic initiatives without straining financial resources, supporting sustainable earnings capacity.

Balance Sheet And Financial Health

Jingwei maintains a strong balance sheet characterized by a substantial cash and equivalents position of CNY 9.57 billion. Total debt stands at CNY 5.91 billion, resulting in a conservative net cash position. This robust liquidity profile, with cash exceeding debt, provides a significant buffer against industry cyclicality and underscores the company's financial stability and low-risk financial structure for an industrial machinery manufacturer.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.07 per share for the 2022 fiscal year. While specific historical growth rates are not provided, the profitability and strong cash generation suggest a capacity for both reinvestment for organic growth and consistent, albeit modest, dividend distributions, balancing capital retention with income return to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.69 billion, the company's valuation reflects a price-to-earnings multiple derived from its 2022 earnings. The beta of 0.44 indicates lower volatility compared to the broader market, suggesting investor perception of the stock as a relatively stable industrial holding, potentially influenced by its strong cash position and niche market focus within the textile machinery sector.

Strategic Advantages And Outlook

Jingwei's strategic advantages lie in its integrated product portfolio and established position within China's critical textile industry. The combination of machinery manufacturing and a financial trust business creates a unique ecosystem. The outlook is tied to domestic textile demand, technological adoption, and export competitiveness. Its strong balance sheet provides flexibility to navigate market cycles and invest in automation trends shaping the future of textile manufacturing.

Sources

Company Annual Report (2022)Shenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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