investorscraft@gmail.com

Intrinsic ValueJikai Equipment Manufacturing Co., Ltd. (002691.SZ)

Previous Close$8.62
Intrinsic Value
Upside potential
Previous Close
$8.62

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

Jikai Equipment Manufacturing Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the Chinese mining sector, particularly serving coal mining operations. The company's core revenue model centers on the research, development, production, and sale of comprehensive mining equipment systems, including specialized machinery for tunnel support construction, safety drilling rigs for gas drainage and geological exploration, tunneling machines, and coal transportation equipment. Operating within China's substantial industrial and energy infrastructure, Jikai occupies a niche position as an equipment provider for underground mining operations, where safety and reliability are paramount. The company's product portfolio addresses critical operational needs in coal mine development and maintenance, positioning it as an integrated solutions provider rather than merely a equipment manufacturer. This focus on specialized mining equipment creates both opportunities within China's energy sector and exposure to cyclical demand patterns and regulatory changes affecting coal production. The company's market position is inherently tied to domestic coal industry investment levels and technological modernization trends in mining operations.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Jikai Equipment reported revenue of approximately CNY 382.7 million while recording a net loss of CNY 1.8 million. The company's operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY 7.9 million. Capital expenditures of CNY 12.9 million exceeded operating cash generation, indicating investment activities that were not supported by current operational performance. The diluted earnings per share of -CNY 0.01 reflects the marginal loss position during this period.

Earnings Power And Capital Efficiency

The company demonstrated constrained earnings power during the period, with negative net income suggesting operational challenges in converting revenue to profitability. The negative operating cash flow further indicates difficulties in generating cash from core business activities. Capital allocation decisions resulted in significant capital expenditures that exceeded cash generation from operations, potentially reflecting strategic investments aimed at future growth or necessary equipment upgrades despite current financial pressures.

Balance Sheet And Financial Health

Jikai Equipment maintained a cash position of CNY 79.3 million against total debt of CNY 52.6 million, providing some liquidity buffer. The balance sheet structure shows moderate leverage, though the negative cash flow from operations raises questions about sustainable liquidity. The company's financial health appears adequate in terms of solvency metrics but requires monitoring given the operational cash burn and investment outflows exceeding internal cash generation.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with the company reporting a dividend per share of zero. The growth trajectory appears challenged by the net loss position and negative cash flows. Investment activity through capital expenditures suggests management may be pursuing growth initiatives or necessary capacity upgrades, though these investments have not yet translated to improved financial performance in the reported period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.94 billion, the market valuation appears substantially disconnected from current financial metrics, potentially reflecting expectations of future recovery or strategic value. The beta of 0.836 suggests moderate volatility relative to the broader market. The valuation multiple implied by the market cap relative to negative earnings indicates investor expectations of significant improvement in the company's fundamental performance or potential strategic developments.

Strategic Advantages And Outlook

Jikai's strategic position is tied to its specialization in mining equipment for China's coal sector, though this creates dependency on domestic energy policies and mining investment cycles. The company's research and development focus on safety equipment and tunneling machinery represents a potential competitive advantage in a regulated industry. The outlook remains contingent on recovery in mining capital expenditure and the company's ability to improve operational efficiency and return to profitability amid industry transitions.

Sources

Company financial statementsShenzhen 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