investorscraft@gmail.com

Intrinsic ValueJade Bird Fire Co., Ltd. (002960.SZ)

Previous Close$11.27
Intrinsic Value
Upside potential
Previous Close
$11.27

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

Jade Bird Fire operates as a specialized provider of comprehensive fire safety solutions within China's industrial security sector. The company generates revenue through the development, manufacturing, and sale of sophisticated electronic fire safety products and integrated systems. Its diverse portfolio encompasses automatic fire alarm systems, linkage control mechanisms, electricity fire safety products, gas monitoring solutions, and cloud-based fire safety platforms. These offerings cater to critical infrastructure projects and high-profile events, positioning the company as a trusted partner for mission-critical safety applications. Jade Bird Fire has established a strong market presence by securing contracts for prestigious venues including Zhongnanhai, multiple Olympic Games, and international expositions. This track record demonstrates the company's technical capabilities and reliability in serving demanding clients. The company operates in a specialized niche where regulatory compliance, technical expertise, and proven performance are key competitive advantages. Its focus on both hardware products and digital platforms creates multiple revenue streams while addressing evolving safety requirements in commercial, industrial, and governmental sectors across China and select international markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.92 billion for the period, demonstrating substantial scale in its specialized market. Net income reached CNY 353 million, reflecting a net margin of approximately 7.2%, indicating reasonable profitability within the industrial safety equipment sector. Operating cash flow generation was robust at CNY 565 million, significantly exceeding net income and suggesting strong cash conversion efficiency. Capital expenditures of CNY 321 million indicate ongoing investment in production capacity and technological development.

Earnings Power And Capital Efficiency

Jade Bird Fire delivered diluted EPS of CNY 0.48, translating the company's profitability to a per-share basis. The substantial operating cash flow relative to net income highlights effective working capital management and strong underlying business economics. The company demonstrates capable capital allocation through balanced investment in growth initiatives while maintaining positive cash generation, supporting sustainable operations and potential future expansion opportunities.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 2.58 billion, providing significant financial flexibility. Total debt of CNY 688 million represents a conservative leverage profile, with substantial cash coverage. This balance sheet structure supports operational stability and provides capacity for strategic investments or weathering economic fluctuations without compromising financial health.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.16667. This dividend distribution, combined with the company's growth trajectory as demonstrated through high-profile project wins, reflects a balanced approach to capital allocation. The company appears to prioritize reinvestment for expansion while providing consistent returns to shareholders through its dividend program.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.62 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.965 suggests stock volatility slightly below the broader market average, potentially reflecting the defensive characteristics of the fire safety industry. Market expectations appear to balance growth prospects with the company's established market position.

Strategic Advantages And Outlook

Jade Bird Fire's strategic advantages include its proven track record in high-profile projects, comprehensive product portfolio, and established reputation in China's fire safety market. The company's involvement in major national events demonstrates technical capability and reliability. Future prospects will depend on continued regulatory emphasis on fire safety, infrastructure development, and the company's ability to expand its technological offerings, particularly in digital and cloud-based safety solutions.

Sources

Company financial reportsStock 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