investorscraft@gmail.com

Intrinsic ValueJiangnan Group Limited (1366.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangnan Group Limited operates as a specialized manufacturer and trader of wires and cables, serving diverse industrial sectors across China and approximately 100 international markets. The company's core revenue model centers on producing and distributing comprehensive cable solutions through four distinct segments: Power Cables for transmission systems, Electrical Equipment Cables for industrial and household applications, Bare Wires for overhead power lines, and Special Cables for niche industries including shipbuilding, wind power, and mining. Operating within the competitive electrical equipment sector, Jiangnan has established a robust market position by catering to critical infrastructure needs across power generation, transportation, oil and gas, and construction industries. The company further enhances its revenue streams through copper conductor trading and engineering procurement services for electric power projects, demonstrating vertical integration capabilities. This diversified industrial exposure and export-oriented strategy provide resilience against regional economic fluctuations while maintaining relevance across evolving energy transmission requirements.

Revenue Profitability And Efficiency

The company generated HKD 19.15 billion in revenue for FY2022, demonstrating substantial scale in the wire and cable market. However, net income of HKD 137.5 million indicates thin margins, reflecting competitive industry dynamics and potential cost pressures. Strong operating cash flow of HKD 1.98 billion suggests effective working capital management despite profitability challenges in the current operating environment.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0227 reflects modest earnings generation relative to the company's revenue base. The significant disparity between revenue and net income indicates high operating leverage and sensitivity to input costs. Capital expenditures of HKD 83.9 million were modest compared to operating cash flow, suggesting disciplined investment in maintaining production capacity rather than aggressive expansion.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 3.01 billion in cash and equivalents against total debt of HKD 3.62 billion. This conservative leverage ratio provides financial flexibility, while the substantial cash balance offers protection against industry cyclicality and supports ongoing operations amid market fluctuations in the capital-intensive cable manufacturing sector.

Growth Trends And Dividend Policy

The dividend per share of HKD 0.262486 represents a substantial distribution relative to earnings, indicating a shareholder-friendly policy potentially supported by strong cash generation. This approach suggests management's confidence in maintaining cash flows despite the competitive margin environment, though sustainability depends on continued operational efficiency and market demand stability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.45 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about margin sustainability. The low beta of 0.34 suggests relative insulation from broader market volatility, possibly due to its niche industrial focus and stable customer base across infrastructure sectors.

Strategic Advantages And Outlook

The company's extensive export reach across 100 countries provides geographic diversification, while its segment specialization in power transmission and industrial applications creates technical barriers to entry. Future performance will depend on infrastructure investment cycles, raw material cost management, and ability to maintain competitive positioning in both domestic and international markets amid evolving energy transition demands.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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