investorscraft@gmail.com

Intrinsic ValueBeijing Kaiwen Education Technology Co., Ltd (002659.SZ)

Previous Close$6.40
Intrinsic Value
Upside potential
Previous Close
$6.40

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 Zhongtai Bridge Steel Structure Co., Ltd. operates as a specialized steel fabricator within China's industrial infrastructure sector. The company's core business involves the engineering and production of large-scale bridge steel structures, which serve as critical components for transportation infrastructure projects nationwide. Additionally, it fabricates heavy steel sections for power generation facilities and produces specialized industrial components including ship blocks and crane steelworks. This diversified manufacturing approach positions the company to serve multiple heavy industrial segments, leveraging its technical expertise in processing high-strength steel for demanding structural applications. Operating from its base in Jiangyin, the company competes in a fragmented but essential segment of China's basic materials industry, where project-based revenue and technical capability determine market positioning. The company's focus on large-scale infrastructure projects ties its performance closely to domestic construction activity and government investment in transportation and energy infrastructure, creating both opportunities and cyclical vulnerabilities within its operating environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 319.7 million for the period, indicating moderate operational scale within its specialized industrial niche. However, profitability remains challenged with a net loss of CNY 37.0 million and negative diluted EPS of CNY 0.06. Operating cash flow of CNY 55.8 million suggests some cash generation capability at the operational level, though this must be evaluated against the company's capital intensity and market conditions affecting its project-based business model.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income position. The company maintained positive operating cash flow generation, which exceeded capital expenditures of CNY 3.4 million, indicating some ability to fund operations internally. The capital expenditure level suggests moderate investment in maintaining production capacity rather than significant expansion, reflecting a cautious approach to capital allocation in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 296.3 million in cash and equivalents against total debt of CNY 696.7 million, indicating a leveraged financial position. The debt level relative to the company's market capitalization and operational scale warrants attention, though the cash position provides some liquidity buffer. The capital structure reflects the financing needs typical of industrial manufacturers with significant working capital requirements for project execution.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. Growth trends must be assessed in context of China's infrastructure investment cycle and the company's project pipeline. The specialized nature of its fabrication business suggests growth is dependent on securing large-scale contracts in the bridge construction and power generation sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.55 billion, the market appears to be assigning value beyond current financial metrics, potentially reflecting expectations for recovery or specific project prospects. The beta of 0.979 indicates stock performance closely tracks broader market movements, suggesting investors view the company as having average systematic risk within its sector.

Strategic Advantages And Outlook

The company's strategic position derives from its specialized expertise in fabricating large-scale steel structures for critical infrastructure projects. Its technical capabilities in bridge steel fabrication represent a competitive advantage in bidding for major transportation projects. The outlook remains tied to China's infrastructure investment cycle, with potential opportunities in bridge construction and power plant development balanced against cyclical demand patterns and competitive pressures in the steel fabrication industry.

Sources

Company filingsMarket 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