investorscraft@gmail.com

Intrinsic ValueNantong Jianghai Capacitor Co. Ltd. (002484.SZ)

Previous Close$30.68
Intrinsic Value
Upside potential
Previous Close
$30.68

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

Nantong Jianghai Capacitor Co. Ltd. operates as a specialized manufacturer within the global electrical components industry, focusing on the research, development, and production of a comprehensive portfolio of capacitors. The company's core revenue model is derived from the sale of aluminum electrolytic capacitors, film capacitors, and supercapacitors, which serve as essential energy storage and filtering components in a wide array of electronic devices and systems. Its diverse product line, including snap-in, screw terminal, and polymer capacitors, is strategically designed to cater to demanding applications across industrial automation, consumer electronics, automotive systems, renewable energy infrastructure, and healthcare equipment. Founded in 1958 and based in Nantong, China, the company has established a long-standing presence, leveraging deep technical expertise to secure a position as a domestic leader and an international supplier. Its market positioning is characterized by a focus on industrial-grade and high-reliability applications, differentiating it from competitors who may concentrate more heavily on high-volume, low-cost consumer markets. This strategic emphasis on quality and technical performance allows Jianghai to maintain competitive advantages in sectors where product longevity and reliability are critical purchasing factors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 4.81 billion, demonstrating its significant scale within the capacitor market. Profitability was strong, with net income reaching CNY 654.7 million, translating to a healthy net margin. Operational efficiency is evidenced by substantial operating cash flow of CNY 647.8 million, which comfortably covered capital expenditures, indicating sound core business management and the ability to self-fund growth initiatives without excessive reliance on external financing.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 0.78. Capital allocation appears disciplined, as reflected in capital expenditures of CNY 296.6 million directed towards maintaining and expanding production capabilities. The strong operating cash flow generation relative to earnings suggests high-quality profitability, with cash conversion being effective. This efficient use of capital supports ongoing research and development efforts crucial for maintaining technological relevance in the evolving capacitor industry.

Balance Sheet And Financial Health

Jianghai maintains a conservative balance sheet with a strong liquidity position, holding cash and equivalents of CNY 1.24 billion. Total debt is modest at approximately CNY 274.8 million, resulting in a very low debt-to-equity profile that signifies minimal financial leverage and low risk. This prudent financial structure provides significant resilience against economic downturns and ample flexibility to pursue strategic opportunities, such as capacity expansion or technological acquisitions, as they arise.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning value to shareholders through a dividend policy, with a dividend per share of CNY 0.26. This payout, against earnings of CNY 0.78, indicates a sustainable and shareholder-friendly distribution approach. The underlying growth trajectory is supported by its positioning in key end-markets like renewable energy and automotive electronics, which are experiencing long-term structural growth, providing a tailwind for future revenue expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.1 billion, the market assigns a significant premium to the company's earnings, reflecting expectations for future growth and stability. The exceptionally low beta of 0.066 suggests the stock is perceived by the market as having very low correlation to broader market movements, potentially viewed as a defensive holding within the industrial sector due to its consistent performance and strong financial footing.

Strategic Advantages And Outlook

Jianghai's strategic advantages are rooted in its decades of specialized manufacturing experience, diverse product portfolio, and focus on high-reliability industrial applications. The outlook is supported by global trends toward electrification and energy efficiency, which drive demand for advanced capacitors. Its main challenges include navigating competitive pressures and managing input cost volatility. The company's strong balance sheet and proven operational execution provide a solid foundation for navigating these dynamics and capitalizing on long-term industry growth drivers.

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