investorscraft@gmail.com

Intrinsic ValueJinlong Machinery & Electronic Co.,Ltd (300032.SZ)

Previous Close$5.56
Intrinsic Value
Upside potential
Previous Close
$5.56

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

Jinlong Machinery & Electronic Co., Ltd. operates as a specialized manufacturer of precision electromechanical components within China's industrial machinery sector. The company's core revenue model centers on the research, production, and sale of micro motors, vibration motors, and integrated electronic modules. Its diverse product portfolio includes silicone plastic structural parts, cover glass, touch screens, and display modules, serving as critical components for downstream electronics manufacturers. Jinlong strategically positions itself as a solutions provider for multiple high-growth technology segments, including wearable devices, smartphones, smart home systems, and automotive applications. This diversification across consumer electronics and automotive sectors helps mitigate market cyclicality while leveraging China's manufacturing ecosystem. The company's foundation since 1993 provides established manufacturing capabilities and long-term customer relationships within the global supply chain. Its market position reflects a focus on mid-tier component manufacturing, competing on technological reliability and cost efficiency rather than pure innovation leadership. The industrial machinery context demands continuous operational excellence and scale efficiencies to maintain competitiveness against both domestic and international component suppliers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.49 billion for the period, though it experienced significant profitability challenges with a net loss of CNY 121 million. This negative earnings performance, reflected in diluted EPS of -CNY 0.15, indicates substantial margin pressure within its operating model. Operating cash flow remained positive at CNY 15.3 million, suggesting some core operational functionality despite the overall loss position. Capital expenditures of CNY 22.8 million indicate ongoing investment in production capabilities, though at a reduced level compared to historical patterns.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with the net loss reflecting potential issues in pricing power, cost structure, or market demand. The modest positive operating cash flow provides some liquidity buffer but indicates limited ability to generate substantial returns from invested capital. The relationship between operating cash flow and capital expenditures suggests the company is maintaining rather than expanding its asset base, with investments focused on essential maintenance rather than growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows CNY 242 million in cash and equivalents against total debt of CNY 259 million, indicating a relatively balanced debt position with moderate liquidity coverage. The near-parity between cash and debt suggests careful debt management but limited financial flexibility for significant new investments. The company's financial health appears stable in the short term, though the loss-making position could pressure liquidity if sustained over multiple periods.

Growth Trends And Dividend Policy

Current financial performance reflects challenging growth conditions, with the net loss indicating potential market headwinds or operational inefficiencies. The company maintained a zero dividend policy, consistent with its loss-making position and likely focused on preserving capital. The absence of shareholder distributions aligns with the need to strengthen the balance sheet and fund operational requirements during this period of financial pressure.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.49 billion, the market appears to be valuing the company at approximately 3x revenue despite its loss-making status. The beta of 0.421 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable but subdued growth prospects. This valuation multiple may incorporate expectations of future recovery or asset value beyond current earnings capacity.

Strategic Advantages And Outlook

The company's strategic advantages include its established manufacturing base, diversified product applications, and long-term industry presence. However, the current financial performance indicates significant challenges in converting these advantages into profitability. The outlook depends on the company's ability to improve operational efficiency, adapt to changing market demands in its core segments, and potentially restructure its cost base to return to sustainable profitability.

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