investorscraft@gmail.com

Intrinsic ValueJiangnan Mould & Plastic Technology Co., Ltd. (000700.SZ)

Previous Close$13.40
Intrinsic Value
Upside potential
Previous Close
$13.40

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

Jiangnan Mould & Plastic Technology Co., Ltd. operates as a specialized manufacturer within the automotive parts sector, focusing on the development and production of exterior plastic components. The company's core revenue model is derived from supplying a comprehensive range of products, including bumpers, anti-scratch strips, door sills, wheel eyebrows, and spoilers, primarily targeting the mid-to-high-end passenger vehicle market. This strategic focus allows it to capture value from automakers seeking high-quality, durable exterior trims. Operating in the highly competitive Consumer Cyclical sector, the company has established its position by leveraging its technological expertise in mould and plastic technology, which it has cultivated since its founding in 1988. Its market positioning is intrinsically linked to the automotive production cycles of its clients, with its fortunes tied to the demand for new vehicle models requiring sophisticated exterior components. The company's operations are deeply integrated into the automotive supply chain, serving as a critical partner for manufacturers that prioritize precision, quality, and reliability in the aesthetic and protective elements of their vehicles.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 7.14 billion, demonstrating its significant scale within the auto parts market. Profitability was strong, with net income reaching CNY 626 million, translating to a healthy net margin. Operational efficiency is evidenced by substantial operating cash flow of CNY 1.21 billion, which comfortably covered capital expenditures of CNY 301 million, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as reflected in a diluted EPS of CNY 0.68. The strong operating cash flow significantly exceeds capital investment, highlighting efficient capital deployment for maintaining and expanding production capabilities. This substantial cash generation relative to capex suggests the business model does not require excessively intensive reinvestment to sustain its current operations, supporting attractive returns on capital.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 1.79 billion, providing a considerable liquidity buffer. However, this is offset by total debt of CNY 2.14 billion, indicating a leveraged financial structure. The overall financial health requires careful assessment of the debt maturity profile and interest coverage, though the strong operating cash flow provides a foundation for servicing obligations.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.109. The relationship between its growth trajectory, which is tied to automotive production volumes, and its dividend policy will be a key factor for investors, balancing reinvestment needs with shareholder returns in a cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.41 billion, the market assigns a valuation that incorporates expectations for the company's performance within the cyclical auto sector. The beta of 1.13 indicates that the stock's price movement is moderately correlated with, and slightly more volatile than, the broader market, reflecting inherent industry cyclicality in its valuation.

Strategic Advantages And Outlook

The company's long-standing presence since 1988 provides a strategic advantage through accumulated technical expertise and established client relationships in the mid-to-high-end automotive segment. The outlook is intrinsically linked to the health of the Chinese and global automotive industries, with its specialization in exterior components positioning it to benefit from trends in vehicle design and production, though it remains exposed to economic cycles affecting consumer discretionary spending.

Sources

Company FilingsShenzhen Stock Exchange

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