investorscraft@gmail.com

Intrinsic ValueShaanxi Jinye Science Technology and Education Group Co.,Ltd (000812.SZ)

Previous Close$4.55
Intrinsic Value
Upside potential
Previous Close
$4.55

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

Shaanxi Jinye Science Technology and Education Group operates a diversified industrial and educational services portfolio primarily within China. The company's core revenue streams originate from specialized packaging and printing services, strategically targeting stable, regulated industries such as tobacco, healthcare, and real estate. This focus on essential sectors provides a degree of revenue resilience. A distinctive aspect of its model is the ownership and operation of Mingde College of Northwestern Polytechnical University, a full-time undergraduate institution. This integration of industrial services with private higher education creates a unique dual-engine structure, positioning the company at the intersection of industrial manufacturing and the growing education sector in China. Its market position is characterized by a regional stronghold in Xi'an, with operations that blend B2B industrial services with the long-term, asset-heavy nature of educational provision.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 1.44 billion, achieving a net income of CNY 42 million, which translates to a relatively thin net margin of approximately 2.9%. Despite this modest profitability, the firm demonstrated solid cash generation with operating cash flow of CNY 301.6 million, significantly exceeding its net income. This indicates healthy cash conversion from its core operations, though capital expenditures of CNY 452.6 million suggest substantial ongoing investments, likely in its educational assets.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.0547. The significant capital expenditure, which surpassed operating cash flow, points to a capital-intensive business model, particularly within its education segment. This investment cycle is typical for asset-heavy operations like running a college, implying that near-term earnings may be weighed down by depreciation and amortization from these substantial long-term investments.

Balance Sheet And Financial Health

Financial health is moderated by a cash position of CNY 215.2 million against total debt of CNY 968.7 million, indicating a leveraged balance sheet. The debt level is substantial relative to the company's equity and cash flows, suggesting that managing leverage and financing costs is a key consideration. The balance sheet structure supports its dual business model but requires careful liquidity management.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.028. The payout represents a significant portion of its earnings, signaling a commitment to returning capital despite its investment needs. Growth trends appear balanced between reinvestment for long-term asset development in education and providing immediate returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.71 billion, the market valuation implies certain growth expectations, particularly for its unique education segment. The beta of 0.482 suggests the stock has historically been less volatile than the broader market, which may reflect the perceived stability of its core packaging clients and the non-cyclical nature of education services.

Strategic Advantages And Outlook

The firm's primary strategic advantage lies in its hybrid model, combining industrial services with education, which offers diversification. The outlook hinges on successfully managing the capital demands of the education division while maintaining profitability in its packaging business. Execution on integrating these disparate segments and generating synergies will be critical for future performance and justifying its current investment cycle.

Sources

Company DescriptionFinancial Data Provided

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