investorscraft@gmail.com

Intrinsic ValueShenzhen Jinjia Group Co.,Ltd. (002191.SZ)

Previous Close$4.00
Intrinsic Value
Upside potential
Previous Close
$4.00

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

Shenzhen Jinjia Group operates as a specialized packaging and printing materials manufacturer primarily serving the Chinese market. The company's core revenue model centers on producing high-value packaging solutions, with cigarette packets representing a significant portion of its product portfolio. This specialization positions Jinjia within the essential supply chain for China's tobacco industry, a sector characterized by stable demand patterns and stringent regulatory requirements for anti-counterfeiting features. Beyond tobacco packaging, the company has diversified into producing materials for electronic supplies and daily necessities, leveraging its technical expertise in advanced printing technologies. Jinjia's market position is reinforced by its development of proprietary materials like laser holographic transfer anti-counterfeiting papers and transfer films, which address critical security needs in packaging. The company's long-standing presence since 1996 has established relationships with major clients in regulated industries, creating barriers to entry for competitors. However, its concentrated exposure to the tobacco sector represents both a stability anchor and a diversification challenge as it expands into adjacent packaging markets.

Revenue Profitability And Efficiency

For the fiscal year, Jinjia Group reported revenue of CNY 2.86 billion with net income of CNY 72 million, reflecting a net margin of approximately 2.5%. The company generated operating cash flow of CNY 190 million, significantly exceeding its net income, indicating quality earnings conversion. Capital expenditures of CNY 73 million were substantially covered by operating cash flow, demonstrating disciplined investment in maintaining production capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.05 reflects moderate earnings power relative to its asset base. Operating cash flow coverage of capital expenditures appears adequate, though the modest net income suggests challenges in translating revenue into bottom-line profitability. The cash flow generation capability provides fundamental support for ongoing operations and selective growth initiatives within its specialized packaging niche.

Balance Sheet And Financial Health

Jinjia maintains a conservative financial structure with cash and equivalents of CNY 1.15 billion significantly exceeding total debt of CNY 260 million. This substantial net cash position provides considerable financial flexibility and resilience against industry cyclicality. The strong liquidity profile supports the company's ability to navigate market fluctuations while maintaining operational stability in its capital-intensive printing operations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.30 per share, which substantially exceeds its EPS, indicating a payout policy that may utilize retained earnings. This suggests management's confidence in maintaining cash flow stability despite modest earnings growth. The dividend yield relative to the current market capitalization reflects a income-oriented return profile for investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.46 billion, the company trades at a significant premium to book value, reflecting market expectations for its specialized packaging expertise and stable tobacco industry exposure. The beta of 0.67 indicates lower volatility than the broader market, consistent with its defensive business characteristics and strong balance sheet positioning within the consumer cyclical sector.

Strategic Advantages And Outlook

Jinjia's strategic advantages include its long-term client relationships in regulated industries and technical capabilities in anti-counterfeiting technologies. The outlook remains tied to domestic tobacco consumption trends while diversification efforts into electronic and consumer goods packaging may provide incremental growth. The company's financial conservatism positions it to withstand industry pressures while selectively pursuing expansion opportunities in adjacent packaging segments.

Sources

Company Annual ReportShenzhen Stock Exchange filings

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