investorscraft@gmail.com

Intrinsic ValueGuangdong JingYi Metal CO.,Ltd (002295.SZ)

Previous Close$11.60
Intrinsic Value
Upside potential
Previous Close
$11.60

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

Guangdong JingYi Metal operates as a specialized copper processing manufacturer serving critical industrial sectors in China. The company's core revenue model centers on producing and distributing high-precision copper products, including thread copper tubes for HVAC systems, micro heat pipes for electronics cooling, and specialized components for communication cables and microwave magnetrons. This positions JingYi Metal within the industrial supply chain as a key supplier to the air-conditioning, refrigeration, and telecommunications industries, where material precision and thermal conductivity are paramount. The company has developed a complementary business segment through its supply chain trading platform, which likely facilitates raw material procurement and product distribution, enhancing its integrated service offering. Operating since 1999 from its Foshan headquarters, the company has established itself within China's robust manufacturing ecosystem, competing in the metal fabrication sector where scale, technical capability, and customer relationships drive market positioning. Its focus on precision copper parts for specific applications suggests a strategy targeting niche segments rather than commodity copper markets.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.75 billion for the period, demonstrating significant scale in its operations. However, profitability appears constrained with net income of CNY 27.7 million, resulting in thin net margins of approximately 0.7%. Operating cash flow of CNY 116.4 million substantially exceeded net income, indicating reasonable cash conversion from operations. Capital expenditures of CNY 87.9 million suggest ongoing investment in maintaining or expanding production capacity, with the company generating positive free cash flow after accounting for these investments.

Earnings Power And Capital Efficiency

JingYi Metal reported diluted earnings per share of CNY 0.11, reflecting modest earnings power relative to its market capitalization. The company's capital efficiency metrics appear challenged given the disparity between its substantial revenue base and relatively low net income. The positive operating cash flow generation provides some buffer, but the thin profit margins suggest sensitivity to copper price fluctuations and competitive pressures in the processing industry.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 375.8 million against total debt of CNY 449.3 million, indicating a near-balanced liquidity position. The moderate debt level relative to the company's scale suggests manageable leverage, though the limited cash buffer warrants monitoring of working capital requirements. The balance sheet structure appears typical for a manufacturing business with inventory and receivables financing needs.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend payment of CNY 0.036 per share. While specific growth rates are unavailable, the capital expenditure level indicates ongoing investment in operations. The dividend payout represents a distribution of earnings while retaining sufficient capital for business maintenance, suggesting a balanced approach between returning capital to shareholders and funding operational requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.70 billion, the company trades at a significant premium to its net income, reflecting market expectations for future growth or potential operational improvements. The beta of 0.642 indicates lower volatility than the broader market, which may appeal to risk-averse investors. Valuation multiples appear elevated relative to current profitability, suggesting embedded expectations for margin expansion or revenue growth.

Strategic Advantages And Outlook

JingYi Metal's long-standing presence since 1999 provides established customer relationships and manufacturing expertise in precision copper processing. Its positioning within essential industries like HVAC and telecommunications offers some defensive characteristics. The outlook depends on the company's ability to improve operational efficiency amid competitive pressures and raw material cost volatility. The supply chain trading platform represents a potential differentiator in optimizing procurement and distribution economics.

Sources

Company financial statementsStock exchange disclosures

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