investorscraft@gmail.com

Intrinsic ValueJinFu Technology Co., Ltd. (003018.SZ)

Previous Close$17.26
Intrinsic Value
Upside potential
Previous Close
$17.26

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

JinFu Technology Co., Ltd. operates as a specialized manufacturer in China's advanced electronics supply chain, focusing on the research, development, and precision processing of liquid crystal display (LCD) modules and intelligent detection systems. The company's core revenue model is built on providing critical components and automation solutions to various industrial sectors. Its product portfolio serves diverse end-markets including consumer electronics, automotive systems, medical devices, and the growing new energy industry, positioning it as a versatile industrial technology enabler. JinFu Technology has established itself as a key supplier in the precision manufacturing ecosystem, leveraging its technical expertise in material processing and automated inspection equipment. The company's market position reflects its ability to cater to the demanding specifications of modern electronics manufacturing, requiring high reliability and technical sophistication. Founded in 1998 and headquartered in Suzhou, a major Chinese technology hub, the company benefits from proximity to leading electronics manufacturers and access to skilled engineering talent. While operating in the competitive packaging and containers sector within the consumer cyclical classification, JinFu differentiates through its technical capabilities in LCD module processing and intelligent automation equipment, creating a niche position that supports stable demand across economic cycles.

Revenue Profitability And Efficiency

For FY 2024, JinFu Technology reported revenue of CNY 892.3 million with net income of CNY 141.2 million, translating to a healthy net margin of approximately 15.8%. The company generated CNY 183.5 million in operating cash flow, demonstrating solid cash conversion from its core operations. Despite significant capital expenditures of CNY 339.4 million, the company maintained positive operational cash generation, indicating efficient working capital management and sustainable business model execution.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.54, reflecting its earnings power relative to its 260 million outstanding shares. The substantial capital expenditure program, while reducing free cash flow in the short term, suggests ongoing investments in production capacity and technological capabilities. This strategic capital allocation aims to enhance long-term operational efficiency and support future growth initiatives in its core LCD module and automation equipment businesses.

Balance Sheet And Financial Health

JinFu Technology maintains a conservative financial structure with CNY 226.0 million in cash and equivalents against total debt of CNY 160.9 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience. The balanced capital structure supports the company's operational needs while minimizing financial risk, particularly important given its classification within the cyclical consumer sector.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.30, representing a payout ratio of approximately 56% based on diluted EPS. This balanced approach combines returning capital to shareholders while retaining earnings for reinvestment. The dividend policy reflects management's confidence in the company's sustainable cash flow generation and future prospects within its diversified industrial markets.

Valuation And Market Expectations

With a market capitalization of CNY 3.15 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The low beta of 0.211 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting its niche market positioning and stable business model. Market expectations appear to incorporate the company's specialized industrial technology focus and diversified customer base.

Strategic Advantages And Outlook

JinFu Technology's strategic advantages include its long-established presence since 1998, technical expertise in precision manufacturing, and diversified industrial exposure. The company's positioning in high-growth sectors like new energy and automotive electronics provides multiple growth vectors. The outlook remains supported by continued demand for advanced display technologies and automation solutions across its target industries, though subject to broader economic conditions affecting the consumer cyclical sector.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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