investorscraft@gmail.com

Intrinsic ValueSichuan Jinshi Technology Co.,Ltd (002951.SZ)

Previous Close$13.60
Intrinsic Value
Upside potential
Previous Close
$13.60

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

Sichuan Jinshi Technology Co., Ltd. operates as a specialized packaging provider within China's consumer cyclical sector, focusing primarily on the production and sale of cigarette labels for domestic tobacco manufacturers. The company's core revenue model is built on long-term supply agreements with state-owned cigarette producers, leveraging its technical expertise in anti-counterfeiting features and high-quality printing. As a subsidiary of Caishi Group, Jinshi Technology benefits from integrated supply chain capabilities while serving a regulated industry with consistent demand patterns. The company's market position is inherently tied to the Chinese tobacco industry, which creates both stability through mandated packaging requirements and concentration risk from reliance on a single sector. Beyond cigarette labels, the firm diversifies marginally into other printed packaging materials, though this remains secondary to its primary tobacco-focused business. Operating in a niche segment of the packaging industry, the company competes on technical specifications, regulatory compliance, and relationship-driven contracts rather than pure price competition.

Revenue Profitability And Efficiency

The company reported revenue of CNY 375.8 million for the period but experienced a net loss of CNY 4.4 million, resulting in negative diluted EPS of CNY 0.01. Operational efficiency appears challenged, with negative operating cash flow of CNY 221.1 million significantly exceeding the net loss, indicating potential working capital pressures or timing differences in receivables. Capital expenditures of CNY 57.4 million suggest ongoing investment in production capabilities despite the current profitability challenges.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the net loss position, though the modest debt level of CNY 11.8 million provides some financial flexibility. The negative operating cash flow raises questions about the sustainability of operations without external funding or improved collection cycles. The company's ability to generate returns on its capital investments will depend on reversing the profitability trend and improving cash conversion efficiency in future periods.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 196.7 million against minimal debt, resulting in a strong net cash position. This liquidity buffer provides near-term stability despite the operating losses and negative cash flow. The low debt-to-equity ratio suggests conservative financial management, though the cash balance will need to support operations until profitability improves. The current financial structure appears capable of weathering short-term challenges.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a dividend payment of CNY 0.50 per share, indicating a commitment to shareholder returns potentially supported by its strong cash position. The revenue base demonstrates the company's ongoing operations within its niche market, though growth trends are unclear without historical comparison. The dividend policy appears disconnected from current earnings, relying instead on accumulated reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.3 billion, the market valuation appears substantial relative to the current revenue and loss-making position. The beta of 0.475 suggests lower volatility than the broader market, possibly reflecting the defensive nature of the tobacco packaging industry. The valuation likely incorporates expectations of a profitability recovery or potential strategic value within the specialized packaging sector.

Strategic Advantages And Outlook

The company's strategic position within the stable Chinese tobacco industry provides a baseline demand profile, though dependence on this single sector represents a concentration risk. Technical expertise in security printing and established customer relationships are key advantages. The outlook depends on restoring profitability and positive cash generation, while potential exists for diversification into adjacent packaging segments. The parent company affiliation may provide strategic support during this challenging period.

Sources

Company filingsShenzhen 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