investorscraft@gmail.com

Intrinsic ValueZhejiang Jingu Company Limited (002488.SZ)

Previous Close$11.99
Intrinsic Value
Upside potential
Previous Close
$11.99

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

Zhejiang Jingu Company Limited operates as a specialized manufacturer of steel rolling wheels within China's automotive components sector. The company's core revenue model centers on the research, development, production, and sale of diverse wheel products, including high vent, semi-fullface, full face, and light wheels for various vehicle segments. Its comprehensive portfolio serves passenger cars, trucks, buses, trailers, agricultural vehicles, and specialty applications like snow cars and UTVs, positioning it as a versatile supplier to both domestic and international automotive markets. Beyond manufacturing, Jingu enhances its value proposition through supplementary services such as tire changing, dynamic balance, four-wheel alignment, and import-export operations, creating an integrated offering that supports aftermarket and OEM clients. The company exports to key regions including Europe, the United States, and Southeast Asia, leveraging its established production capabilities and distribution networks. Founded in 1986 and headquartered in Fuyang, China, Jingu has developed long-standing industry relationships and technical expertise in wheel design and metallurgy. Its market position is characterized by a focus on steel wheel specialization rather than aluminum alternatives, catering to cost-sensitive and durability-focused segments within the cyclical automotive industry.

Revenue Profitability And Efficiency

For the fiscal year, Zhejiang Jingu reported revenue of CNY 3.36 billion, achieving a net income of CNY 23.2 million. This translates to a relatively thin net profit margin of approximately 0.7%, indicating significant cost pressures or competitive dynamics within its operating environment. The company generated operating cash flow of CNY 138 million, which provided a positive, albeit modest, cash conversion from its core business activities during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0233, reflecting its current earnings capacity. Capital expenditure of approximately CNY -407.7 million significantly exceeded operating cash flow, indicating substantial investment in production capacity or operational upgrades. This negative free cash flow generation suggests the company is in an investment phase, potentially aimed at modernizing facilities or expanding its product offerings for future growth.

Balance Sheet And Financial Health

Zhejiang Jingu maintains a solid liquidity position with cash and equivalents of CNY 1.71 billion against total debt of CNY 2.62 billion. The company's financial structure shows a moderate leverage level, with debt representing a manageable portion of its capital structure. The substantial cash reserves provide a buffer for operational needs and potential investment requirements, supporting financial stability amid industry cyclicality.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.01 per share, demonstrating a commitment to shareholder returns despite modest profitability. With 994.9 million shares outstanding, the dividend payout represents a conservative distribution policy that balances capital retention for business development with direct returns to investors. The company's growth trajectory appears focused on operational investments rather than aggressive expansion, given the significant capital expenditure outlays.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.93 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth or recovery. The beta of 0.373 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive within the consumer cyclical sector. This valuation multiple implies anticipation of improved profitability following current investment cycles.

Strategic Advantages And Outlook

Zhejiang Jingu's long-established presence since 1986 provides institutional knowledge and customer relationships that newer entrants cannot easily replicate. Its export footprint across multiple continents diversifies revenue streams and reduces dependence on any single market. The outlook depends on the successful deployment of recent capital investments and the company's ability to navigate raw material cost fluctuations while maintaining competitive positioning in both domestic and international wheel markets.

Sources

Company Financial ReportsShenzhen 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