investorscraft@gmail.com

Intrinsic ValueBeijing Jingcheng Machinery Electric Company Limited (0187.HK)

Previous CloseHK$4.07
Intrinsic Value
Upside potential
Previous Close
HK$4.07

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 Jingcheng Machinery Electric operates as a specialized manufacturer of gas storage and transportation equipment, serving diverse industrial sectors including automotive, energy, chemical, and medical industries. The company's core revenue model centers on designing, producing, and selling an extensive portfolio of pressurized containers, including LNG cylinders for vehicles, compressed natural gas cylinders, ISO tank containers, and cryogenic storage systems. Its product range extends to specialized solutions such as carbon fiber full-winding compound cylinders and acetylene cylinders, positioning the firm as an integrated provider across the gas containment value chain. Operating primarily within China while maintaining international presence across key markets including the United States, Singapore, and Australia, the company leverages its technical expertise in pressure vessel manufacturing to serve both domestic infrastructure development and global energy transition demands. Its market position reflects a niche industrial player focused on engineered solutions for gas logistics, benefiting from growing adoption of cleaner fuels and industrial gas applications across multiple end-use sectors.

Revenue Profitability And Efficiency

The company generated HKD 1.65 billion in revenue for the period, demonstrating its operational scale in the industrial machinery sector. However, profitability remains constrained with net income of HKD 7.48 million, resulting in thin margins. Operating cash flow was negative HKD 57.6 million, while capital expenditures of HKD 91.7 million indicate ongoing investment in production capabilities despite challenging cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0137 reflects minimal earnings power relative to the company's asset base and revenue scale. The negative operating cash flow combined with substantial capital expenditures suggests capital efficiency challenges, as the business is not currently generating sufficient cash from operations to fund its investment requirements, indicating potential strain on internal funding capabilities.

Balance Sheet And Financial Health

The company maintains a solid cash position of HKD 483 million against total debt of HKD 583 million, providing adequate liquidity coverage. The debt level appears manageable relative to the company's market capitalization, though the negative operating cash flow warrants monitoring for sustained financial health. The balance sheet structure suggests conservative leverage but operational cash flow concerns.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's minimal profitability and cash generation. The capital expenditure intensity relative to operating cash flow suggests a growth-oriented strategy focused on capacity expansion or technological upgrades, though current financial performance does not yet support shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of HKD 6.46 billion, the company trades at significant multiples to both earnings and revenue, suggesting market expectations for future growth or potential operational improvements. The beta of 0.752 indicates lower volatility than the broader market, possibly reflecting the company's niche industrial positioning and stable end-market exposure.

Strategic Advantages And Outlook

The company's specialized expertise in gas containment technology positions it to benefit from energy transition trends, particularly LNG adoption and hydrogen infrastructure development. Its diversified industrial customer base provides stability, though operational efficiency improvements and cash flow generation remain critical challenges for sustainable growth and competitive positioning in the industrial machinery sector.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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