investorscraft@gmail.com

Intrinsic ValueJianshe Industry Group (Yunnan) Co., Ltd. (002265.SZ)

Previous Close$24.21
Intrinsic Value
Upside potential
Previous Close
$24.21

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

Jianshe Industry Group operates as a diversified industrial enterprise with a dual-track revenue model spanning defense and automotive sectors. The company's core military business involves the research, development, and production of full-caliber firearms and light weapons equipment for domestic and international markets. This defense segment provides stable, government-backed revenue streams while the civilian automotive division manufactures critical components including steering systems, connecting rods, transmission systems, and braking components for China's automotive industry. The company has expanded into adjacent markets through specialized products such as anti-terrorism equipment, training systems, optoelectronic information fusion devices, and advanced material solutions including titanium alloys and powder metallurgy products. Operating within China's strategic defense industrial base, Jianshe leverages its long-established manufacturing heritage dating to 1939 to maintain positioning as a trusted supplier to military and automotive OEMs. The company's technological capabilities in precision forging and surface coatings provide competitive advantages across both defense and commercial applications, creating synergies between its military and civilian operations while navigating distinct regulatory and market dynamics in each sector.

Revenue Profitability And Efficiency

The company generated CNY 4.35 billion in revenue with net income of CNY 260 million, reflecting a net margin of approximately 6.0%. Operating cash flow stood at CNY 191 million, while capital expenditures of CNY 125 million resulted in moderate free cash flow generation. The business demonstrates reasonable profitability within its capital-intensive industrial sectors, though operating efficiency metrics would benefit from additional working capital management context not fully available in the current dataset.

Earnings Power And Capital Efficiency

Jianshe Industry Group reported diluted EPS of CNY 0.25, translating to earnings power that supports ongoing operations but leaves limited capacity for significant capital returns to shareholders. The company maintains a substantial cash position of CNY 2.32 billion against total debt of CNY 205 million, indicating strong liquidity and conservative leverage. This financial structure provides flexibility for strategic investments in both defense and automotive technology development.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with cash and equivalents representing approximately 11 times total debt obligations. This conservative capital structure, with minimal leverage and substantial liquidity buffers, positions the company to withstand economic cycles and pursue selective growth opportunities. The net cash position provides significant financial stability for a company operating in both defense and cyclical automotive markets.

Growth Trends And Dividend Policy

Current financial data does not provide sufficient historical context to assess growth trajectories across the company's diversified business segments. The company maintained a zero dividend policy during the reporting period, consistent with retaining earnings for reinvestment in its capital-intensive operations. Future capital allocation decisions will likely balance strategic investments in defense modernization and automotive component innovation against potential shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.8 billion, the company trades at a premium multiple relative to current earnings, suggesting market expectations for growth in its defense and automotive segments. The beta of 1.116 indicates moderate sensitivity to broader market movements, reflecting the mixed cyclical (automotive) and non-cyclical (defense) nature of its business portfolio.

Strategic Advantages And Outlook

The company's strategic position benefits from its long-standing relationships within China's defense industrial base and automotive supply chain. Its dual-market approach provides diversification benefits, though exposure to automotive cyclicality presents ongoing challenges. The outlook remains contingent on defense budget allocations, automotive production volumes, and the company's ability to leverage its material science and manufacturing expertise across both business segments while maintaining its strong financial foundation.

Sources

Company financial reportingMarket 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