investorscraft@gmail.com

Intrinsic ValueJin Tong Ling Technology Group Co., Ltd. (300091.SZ)

Previous Close$3.02
Intrinsic Value
Upside potential
Previous Close
$3.02

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

Jin Tong Ling Technology Group operates as a specialized industrial machinery manufacturer focused on fluid dynamics and energy systems. The company's core revenue model centers on the research, development, and sale of sophisticated fluid machinery including industrial fans, centrifugal compressors, and hydrogen fuel cell air compressors. It serves diverse industrial sectors requiring precise fluid handling and energy conversion solutions, positioning itself as a technology-driven provider rather than a commodity equipment manufacturer. The company has expanded its portfolio to include system integration services for various energy applications, particularly in renewable and waste energy sectors. This includes biomass gasification, waste heat recovery, solar thermal power, and hydrogen energy distributed systems, demonstrating a strategic pivot toward sustainable energy technologies. Jin Tong Ling's market position is defined by its technical specialization in complex fluid systems, competing in niche segments of China's industrial machinery landscape. The company's focus on hydrogen-related compressors and supercritical CO2 systems aligns with national energy transition priorities, though it operates in a highly competitive environment with significant technological and capital barriers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.41 billion for the period, but faced significant profitability challenges with a net loss of CNY 1.31 billion. This substantial loss, representing negative earnings per share of CNY 0.88, indicates severe operational or financial difficulties. Cash flow generation was also problematic, with negative operating cash flow of CNY 132 million, suggesting fundamental issues in converting sales into usable cash resources. Capital expenditures remained relatively modest at CNY 44 million, indicating constrained investment capacity.

Earnings Power And Capital Efficiency

Current earnings power appears severely compromised given the substantial net loss position. The negative operating cash flow further undermines the company's ability to fund operations internally. The capital expenditure level, while modest, may reflect necessary austerity measures rather than strategic investment. The combination of deep losses and negative cash generation creates significant challenges for sustaining operations and funding future growth initiatives in the capital-intensive industrial machinery sector.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health indicators, with cash and equivalents of CNY 114 million substantially outweighed by total debt of CNY 957 million. This debt-heavy structure creates significant liquidity pressure, particularly given the negative cash flow generation. The high debt burden relative to available liquidity suggests potential refinancing challenges and elevated financial risk in the current operating environment.

Growth Trends And Dividend Policy

The company's growth trajectory appears challenged by its current financial performance, with no dividend distributions reflecting the need to conserve capital. The strategic focus on hydrogen energy and renewable system integration represents potential growth vectors, but execution capability is constrained by financial weaknesses. The absence of dividends is consistent with the company's loss-making position and cash flow challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.42 billion, the market valuation appears to incorporate expectations for a potential recovery or strategic repositioning despite current financial distress. The low beta of 0.155 suggests the stock exhibits lower volatility than the broader market, possibly reflecting limited trading interest or specific investor expectations about the company's niche technology assets in hydrogen and energy systems.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in fluid machinery and emerging positioning in hydrogen energy systems. However, the outlook is clouded by substantial financial challenges that may impede its ability to capitalize on energy transition opportunities. Success likely depends on effective restructuring, potential external funding, or strategic partnerships to navigate current constraints while leveraging its technology portfolio in growing sustainable energy markets.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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