investorscraft@gmail.com

Intrinsic ValueZhejiang Jiemei Electronic And Technology Co., Ltd. (002859.SZ)

Previous Close$38.07
Intrinsic Value
Upside potential
Previous Close
$38.07

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 Jiemei Electronic and Technology Co., Ltd. operates as a specialized manufacturer of essential consumable materials for the global electronics components industry. The company's core revenue model centers on producing and supplying precision-engineered carrier tapes and protective films that are critical for the automated assembly, transportation, and storage of surface-mount devices (SMDs) and integrated circuits. Its comprehensive product portfolio includes un-punched and pre-punched paper tapes, press pocket paper tapes, top and bottom cover tapes, embossed carrier tapes, and specialized release films. These products serve as the fundamental packaging medium that protects delicate electronic components from moisture, static, and physical damage throughout the manufacturing and supply chain. Operating within the specialty chemicals segment of the basic materials sector, Jiemei occupies a niche but vital position in the electronics manufacturing value chain. The company's market positioning is characterized by its deep specialization in paper-based and polymer-based carrier solutions, catering primarily to semiconductor assembly and passive component manufacturers. Its long-standing presence since 2001 has enabled the development of technical expertise in material science and precision engineering, allowing it to meet the stringent requirements of modern electronics production. The business is inherently tied to the cyclical nature of electronics manufacturing, with demand driven by global semiconductor consumption and electronic device production volumes.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, the company reported revenue of CNY 1.82 billion, demonstrating its operational scale within the specialty materials segment. Net income reached CNY 202 million, translating to a net profit margin of approximately 11.1%, indicating reasonable profitability in its specialized market niche. The company generated CNY 255 million in operating cash flow, though this was substantially offset by significant capital expenditures of CNY 1.03 billion, suggesting ongoing investment in production capacity or technological upgrades.

Earnings Power And Capital Efficiency

Jiemei delivered diluted earnings per share of CNY 0.47, reflecting its earnings capacity relative to its shareholder base. The substantial capital expenditure program, which exceeded operating cash flow generation, indicates a strategic focus on capacity expansion or manufacturing modernization. This investment pattern suggests the company is prioritizing long-term operational capabilities over short-term cash retention, potentially positioning itself for future market share gains or technological leadership.

Balance Sheet And Financial Health

The company maintained a cash position of CNY 547 million against total debt of CNY 2.60 billion, indicating a leveraged financial structure. This debt level, relative to the company's market capitalization of approximately CNY 13.77 billion, suggests moderate leverage. The balance sheet structure reflects a manufacturing-intensive business model requiring significant fixed asset investment, with financial health dependent on sustained operational cash generation to service debt obligations.

Growth Trends And Dividend Policy

Jiemei demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.24, representing a payout ratio of approximately 51% based on diluted EPS. This dividend policy indicates management's confidence in sustainable earnings and commitment to returning capital to shareholders. The company's growth trajectory appears balanced between reinvestment for expansion and direct shareholder returns, though specific revenue growth trends require additional historical context for comprehensive analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.77 billion, the company trades at a price-to-earnings ratio of around 68 based on trailing diluted EPS, suggesting market expectations for future earnings growth. The beta of 0.515 indicates lower volatility compared to the broader market, potentially reflecting the company's established niche position and predictable demand patterns within the electronics supply chain.

Strategic Advantages And Outlook

The company's strategic advantages stem from its long-term specialization in electronic component consumables, creating technical barriers to entry through material expertise and manufacturing precision. Its outlook is intrinsically linked to global electronics production cycles and semiconductor demand trends. The significant capital expenditure suggests confidence in future market opportunities, potentially positioning Jiemei to capitalize on industry growth drivers such as increased electronic component miniaturization and automation in manufacturing processes.

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