investorscraft@gmail.com

Intrinsic ValueJ.S. Corrugating Machinery Co., Ltd. (000821.SZ)

Previous Close$12.91
Intrinsic Value
Upside potential
Previous Close
$12.91

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

J.S. Corrugating Machinery Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the corrugated packaging sector. The company's core revenue model centers on designing, producing, and selling integrated machinery systems for the production of cartons and paper boxes. Its product portfolio is comprehensive, encompassing corrugators, which form the foundational paperboard, printers for branding, and sophisticated intelligent logistics, warehousing, and factory systems that automate the entire packaging line. This positions the company as a provider of end-to-end solutions rather than just individual machines. Founded in 1957 and based in Wuhan, China, the company has established a long-standing presence in both domestic and international markets. It serves a global clientele within the broader industrials sector, catering to manufacturers who require efficient and automated packaging solutions. Its market position is that of a specialized, integrated solutions provider in a niche but essential segment of industrial manufacturing, competing on technological capability and system integration rather than just cost.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 8.72 billion, demonstrating significant scale within its niche market. Profitability was solid, with net income reaching CNY 428.8 million, translating to a net margin of approximately 4.9%. However, a notable concern is the negative operating cash flow of CNY -420.5 million, which, when considered alongside capital expenditures of CNY -231.6 million, indicates potential pressure on cash generation from core operations during this period.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted earnings per share of CNY 0.69. The divergence between reported net income and negative operating cash flow suggests that earnings quality may be impacted by significant non-cash items or changes in working capital. Capital expenditure levels indicate ongoing investment in maintaining and potentially expanding its production capabilities, which is typical for a capital-intensive machinery manufacturer.

Balance Sheet And Financial Health

J.S. Corrugating maintains a strong liquidity position with cash and equivalents of CNY 2.53 billion. This substantial cash reserve provides a significant buffer against its total debt of CNY 1.36 billion. The healthy cash balance relative to debt obligations suggests a low-risk financial structure and ample capacity to fund operations and strategic initiatives without immediate liquidity concerns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.07. This payout represents a dividend yield on the current earnings, signaling a shareholder-friendly policy. The specific growth trends in revenue and earnings year-over-year are not provided in the current dataset, making a definitive assessment of its growth trajectory challenging for this period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.15 billion, the market values the company at a price-to-earnings ratio of around 19 based on the latest fiscal year's earnings. The notably low beta of 0.266 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect investor perception of it as a stable, defensive industrial holding with limited sensitivity to economic cycles.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established history since 1957, deep specialization in corrugated machinery, and its transition towards offering intelligent, automated factory systems. This focus on integrated solutions and automation aligns with broader industrial trends, potentially positioning it to benefit from manufacturing upgrades. The outlook will depend on its ability to convert its strong order book into sustainable cash flow and navigate competitive pressures in the global packaging machinery industry.

Sources

Company Filings (SZSE)Provided Financial Data

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