investorscraft@gmail.com

Intrinsic ValueJinlongyu Group Co., Ltd. (002882.SZ)

Previous Close$31.52
Intrinsic Value
Upside potential
Previous Close
$31.52

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

Jinlongyu Group Co., Ltd. operates as a specialized manufacturer in China's electrical equipment sector, focusing on the comprehensive development, production, and distribution of wires and cables. Its core revenue model is derived from the sale of a diverse portfolio of specialized cable products, including low smoke halogen free, flame retardant, fire resistant, and aluminum alloy variants, alongside standard PVC and XLPE insulated power cables. The company serves various industrial and infrastructure needs, positioning itself within the competitive industrials sector by emphasizing product differentiation and technical specifications that cater to safety and performance requirements. Founded in 1996 and headquartered in Shenzhen, Jinlongyu has established a regional presence, leveraging its long-standing operational history to build a reputation for reliability in a market characterized by demand from construction, energy, and utility projects. Its market position is that of a niche player, competing on the basis of product quality and specialized solutions rather than scale, aiming to capture specific segments of the wire and cable industry that value enhanced safety features and durability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.68 billion, achieving a net income of CNY 140.1 million. This translates to a net profit margin of approximately 3.8%, indicating modest profitability. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -18.6 million, which was insufficient to cover capital expenditures of CNY -68.6 million, suggesting potential working capital pressures or timing differences in cash collection during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.32, reflecting its earnings power on a per-share basis. The negative free cash flow, calculated from the operating cash flow and capital expenditures, points to a period of cash consumption rather than generation. This dynamic highlights a challenge in converting accounting profits into usable cash, which is critical for funding future growth or reinforcing the balance sheet without external financing.

Balance Sheet And Financial Health

Jinlongyu maintains a solid liquidity position with cash and equivalents of CNY 910.8 million. Total debt is reported at CNY 492.0 million, resulting in a conservative net cash position. This strong balance sheet provides a significant buffer against operational volatility and supports financial health. The low level of indebtedness relative to cash reserves suggests a low-risk financial structure and considerable capacity to withstand industry downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.3. This payout represents a substantial portion of the diluted EPS, indicating a shareholder-friendly dividend policy. Assessing top-line growth trends from a single year's data is not feasible; however, the dividend distribution suggests management's confidence in the stability of its cash-generating ability, at least for the reported period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.21 billion, the market assigns a significant valuation multiple to the company's earnings. A beta of 0.365 indicates that the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking defensive characteristics within the industrials sector. This low beta suggests market expectations of stable, albeit not highly cyclical, performance.

Strategic Advantages And Outlook

Jinlongyu's strategic advantages lie in its specialized product portfolio and established presence in the Chinese wire and cable market. The outlook is underpinned by its strong, cash-rich balance sheet, which provides flexibility to navigate market cycles and invest in product development. The key challenge will be improving operational cash flow generation to sustainably support both capital expenditures and shareholder returns, ensuring long-term competitiveness in a demanding industry.

Sources

Company Financial ReportsShenzhen Stock Exchange

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