investorscraft@gmail.com

Intrinsic ValueJiiangsu Times Textile Technology Co.,LTD (001234.SZ)

Previous Close$27.00
Intrinsic Value
Upside potential
Previous Close
$27.00

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

Jiangsu Times Textile Technology operates as an integrated textile manufacturer within China's consumer cyclical sector, specializing in the complete fabric production chain from weaving and dyeing to finishing and knitting. The company's core revenue model is built on manufacturing and selling processed textiles and knitted clothing, serving both domestic and potentially international markets. This vertical integration allows for quality control across production stages while catering to apparel brands and distributors seeking reliable supply chain partners. Operating since 1992 and headquartered in Rugao, the company has established itself in China's competitive textile landscape, where manufacturers compete on cost efficiency, quality consistency, and production scalability. Its market position is likely that of a regional player within the broader Chinese textile industry, which is characterized by fragmentation and intense competition. The company's focus on multiple textile processing stages suggests a strategy aimed at capturing value across the production process rather than specializing in a single niche, positioning it as a comprehensive solution provider for basic to mid-range textile products.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 908 million with net income of CNY 70.4 million, translating to a net profit margin of roughly 7.8%. Operating cash flow was healthy at CNY 76.6 million, indicating effective conversion of earnings into cash. The company maintained capital expenditures of CNY 88.6 million, suggesting ongoing investment in production capacity or efficiency improvements within its textile manufacturing operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.65 for the period. Capital efficiency appears reasonable given the capital-intensive nature of textile manufacturing, with significant investments in production infrastructure reflected in the capital expenditure figure. The positive operating cash flow relative to net income indicates quality earnings, though the relationship between capex and operating cash flow suggests substantial reinvestment requirements.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 213.6 million against total debt of CNY 131.4 million, indicating a net cash position. This low leverage profile provides financial flexibility and reduces risk in the cyclical textile industry. The company's liquidity position appears strong, supporting operational stability and potential strategic initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.50 per share, which represents a payout ratio of approximately 77% based on diluted EPS. This substantial distribution indicates management's confidence in current cash flows and a commitment to returning capital to shareholders. The balance between dividend payments and retained earnings will be crucial for funding future growth initiatives in the competitive textile market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.22 billion, the company trades at a price-to-earnings ratio of around 45.7 times trailing earnings, suggesting market expectations for future growth or premium valuation for its niche. The beta of 0.54 indicates lower volatility than the broader market, possibly reflecting the defensive characteristics of its textile business or specific market perceptions about its stability.

Strategic Advantages And Outlook

The company's long operating history since 1992 provides established operational expertise in textile manufacturing. Its integrated business model covering multiple production stages could offer cost and quality control advantages. The outlook will depend on China's textile export competitiveness, domestic demand trends, and the company's ability to maintain profitability amid raw material cost fluctuations and industrial competition. The conservative balance sheet provides a buffer against industry cyclicality.

Sources

Company filingsMarket 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