investorscraft@gmail.com

Intrinsic ValueJiangsu Yinhe Electronics Co.,Ltd. (002519.SZ)

Previous Close$7.83
Intrinsic Value
Upside potential
Previous Close
$7.83

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

Jiangsu Yinhe Electronics operates across three distinct business segments: new energy electric vehicle components, defense and military special equipment, and digital TV intelligent terminal equipment. The company serves both domestic Chinese and international markets with a diversified portfolio that includes intelligent chargers for electric cars, electric scroll compressors, and precision sheet metal products like power battery boxes. In the defense sector, it provides sophisticated electromechanical management systems encompassing load management, power distribution, and environment control products for military applications. The digital TV segment focuses on intelligent terminal equipment featuring three-network fusion capabilities and multi-screen interactive products. This strategic diversification positions Yinhe Electronics at the intersection of high-growth sectors including electric vehicle infrastructure, national defense modernization, and digital home entertainment. The company's long-standing presence since 1975 provides established manufacturing capabilities and government relationships, particularly valuable in the defense contracting space. However, it operates in highly competitive markets where technological advancement and cost efficiency are critical determinants of success.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 529 million for the period, but experienced significant financial challenges with a substantial net loss of CNY -685 million. Operating cash flow was deeply negative at CNY -496 million, indicating considerable strain on core business operations. Capital expenditures of CNY -64 million suggest ongoing investment activities despite the profitability challenges, reflecting management's commitment to maintaining operational capabilities across its diversified business segments.

Earnings Power And Capital Efficiency

Yinhe Electronics demonstrated severe earnings pressure with diluted EPS of CNY -0.61, highlighting fundamental challenges in translating revenue into bottom-line results. The negative operating cash flow significantly exceeded capital expenditures, indicating that operational inefficiencies rather than strategic investments were the primary driver of cash outflows. This performance raises questions about the company's current ability to generate sustainable returns from its capital deployment across its three business divisions.

Balance Sheet And Financial Health

The company maintains CNY 254 million in cash and equivalents against total debt of CNY 86 million, providing some liquidity buffer. However, the substantial operating losses and negative cash flows present immediate concerns about financial sustainability. The balance sheet structure suggests the company has not been highly leveraged, but the ongoing operational deficits could rapidly erode its cash position without corrective measures or external financing.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.10 per share, which may reflect management's confidence in a recovery or commitment to shareholder returns. The negative growth metrics across revenue, profitability, and cash generation indicate significant headwinds. The company's exposure to electric vehicle and defense sectors represents potential growth avenues, though current execution challenges overshadow these market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.6 billion, the market valuation appears disconnected from the company's current financial performance, potentially reflecting expectations of recovery or strategic value in its business segments. The beta of 0.448 suggests lower volatility compared to the broader market, possibly indicating investor perception of stability despite the operational challenges. The valuation likely incorporates speculative elements regarding the company's positioning in growth sectors.

Strategic Advantages And Outlook

Yinhe Electronics' primary strategic advantages include its diversified exposure to high-potential sectors and established presence in defense contracting. The company's challenges appear operational rather than structural, with the electric vehicle component business positioned in a growing market. Success will depend on improving execution, controlling costs, and leveraging its technical capabilities across all business segments. The outlook remains uncertain pending demonstration of operational turnaround and path to profitability.

Sources

Company filingsShenzhen Stock 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