investorscraft@gmail.com

Intrinsic ValueBeijing Jingyeda Technology Co.,Ltd. (003005.SZ)

Previous Close$20.46
Intrinsic Value
Upside potential
Previous Close
$20.46

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

Beijing Jingyeda Technology operates as a specialized IT services provider focused on comprehensive system integration solutions within China's technology sector. The company generates revenue through a project-based model encompassing the full lifecycle of industry information systems, from initial consulting and business design to custom development, engineering implementation, and ongoing operational maintenance. This end-to-end service approach positions the firm as a dedicated partner for clients requiring tailored digital transformation rather than offering standardized software products. Its core activities include IT information consulting and educational training services, catering primarily to specific industrial and institutional clients seeking to optimize their operational workflows through technology. Founded in 1997 and headquartered in Beijing, the company has established a long-standing presence in the competitive domestic IT services landscape. Its market position is that of a niche player, leveraging deep sector-specific expertise to deliver integrated solutions that address complex client requirements. The company's focus on the entire project lifecycle, from planning to maintenance, creates recurring revenue streams and fosters long-term client relationships, differentiating it from pure hardware resellers or software developers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 483 million, achieving a net income of CNY 42.7 million. This translates to a net profit margin of roughly 8.8%, indicating reasonable profitability within the competitive IT services sector. Operating cash flow was positive at CNY 29.7 million, though it was significantly lower than reported net income, suggesting potential timing differences in working capital movements or substantial non-cash items. Capital expenditures were notably high relative to operating cash flow, reflecting investments in the business infrastructure necessary to support its system integration projects.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.28. The significant gap between net income and operating cash flow, coupled with capital expenditures that exceeded operating cash flow, points to a capital-intensive phase or specific project-related investments during the period. The efficiency of capital deployment will be a key metric to monitor, as the business model requires balancing project wins with the upfront capital required for their execution and the subsequent collection of receivables.

Balance Sheet And Financial Health

Jingyeda maintains a very strong balance sheet characterized by a substantial cash reserve of over CNY 1.07 billion against minimal total debt of approximately CNY 11.5 million. This results in a net cash position that significantly exceeds its market capitalization, indicating exceptional financial liquidity and a low-risk profile. The company's financial health is robust, providing ample flexibility to fund operations, pursue strategic investments, or weather economic downturns without reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.2272. This represents a substantial payout relative to its EPS, indicating a shareholder-friendly dividend policy. The relationship between its market capitalization, earnings, and its immense cash balance will be a critical factor influencing future growth strategies, which could include organic expansion, acquisitions, or continued high dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.07 billion, the stock trades at a significant premium to its book value, largely driven by its enormous cash holdings. The exceptionally low beta of 0.15 suggests the market perceives the stock as having low volatility and low correlation to the broader market, which may reflect its stable business model and strong balance sheet. Valuation metrics are heavily influenced by the non-operating cash component on the balance sheet.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established presence since 1997, deep industry-specific expertise, and an exceptionally strong, debt-free balance sheet. The outlook will depend on its ability to effectively deploy its significant cash resources into high-return projects or strategic initiatives that drive organic growth. Its focus on the full project lifecycle provides a degree of revenue stability through maintenance and service contracts, positioning it to benefit from ongoing digitalization trends in its target industrial sectors in China.

Sources

Company Filings (SZSE)Financial Data Provider

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