investorscraft@gmail.com

Intrinsic ValueShenzhen JingQuanHua Electronics Co.,Ltd. (002885.SZ)

Previous Close$25.54
Intrinsic Value
Upside potential
Previous Close
$25.54

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

Shenzhen JingQuanHua Electronics operates as a specialized manufacturer of electromagnetic components and power supply solutions, serving a global client base across multiple industrial sectors. The company's core revenue model is built on designing, manufacturing, and selling a diverse portfolio of power products including chargers, power adapters, customized power supplies, and smart power converters. Its product range extends to high and low frequency transformers, filters, inductors, and specialized reactors, positioning it as an integrated solutions provider rather than a commodity component supplier. The company serves diverse end-markets including home appliances, consumer electronics, UPS power applications, LED lighting, telecommunications, and photovoltaic inverters, demonstrating broad sector diversification. Founded in 1996 and headquartered in Shenzhen's electronics manufacturing hub, the company leverages China's manufacturing ecosystem while competing in global markets. Its market position reflects a mid-tier specialized manufacturer that focuses on customized solutions rather than mass-market standardized products, allowing for differentiated pricing and customer relationships. The company operates in the highly competitive hardware and electronic components sector where technological evolution and cost efficiency are critical success factors.

Revenue Profitability And Efficiency

The company generated CNY 3.01 billion in revenue for the fiscal year, with net income of CNY 38.2 million reflecting modest profitability in a competitive market. Operating cash flow of CNY 133.8 million demonstrates reasonable cash generation from core operations, though capital expenditures of CNY 87.4 million indicate ongoing investment requirements. The diluted EPS of CNY 0.14 suggests the company operates with relatively thin margins characteristic of the electronic components manufacturing sector.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with net income representing approximately 1.3% of revenue, indicating significant margin pressure. The company maintains positive operating cash flow that exceeds net income, suggesting reasonable quality of earnings. Capital expenditure levels relative to operating cash flow indicate a moderate reinvestment rate required to maintain competitive positioning in the technology hardware sector.

Balance Sheet And Financial Health

The balance sheet shows CNY 476.2 million in cash and equivalents against total debt of CNY 358.1 million, providing adequate liquidity coverage. The company maintains a conservative financial structure with cash reserves exceeding debt obligations, suggesting financial stability. The debt level appears manageable relative to the company's cash position and operating scale.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with a dividend per share of CNY 0.022, representing a payout from current earnings. The capital allocation strategy appears balanced between shareholder returns and reinvestment needs, as evidenced by the dividend distribution alongside sustained capital expenditures. Growth trends must be assessed in context of the competitive electronic components manufacturing environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.18 billion, the company trades at a significant premium to book value, reflecting market expectations for future growth. The beta of 1.79 indicates high volatility relative to the market, suggesting investor perception of elevated risk or growth potential. Valuation multiples must be considered in the context of the company's specific sector positioning and growth prospects.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1996 and diversified product portfolio serving multiple industrial applications. Its positioning in Shenzhen provides access to China's electronics manufacturing ecosystem, though this also implies exposure to intense competition. The outlook depends on the company's ability to maintain technological relevance and cost competitiveness in the evolving power components market across its served applications.

Sources

Company DescriptionFinancial Metrics

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