investorscraft@gmail.com

Intrinsic ValueBeijing JIAYU Door, Window and Curtain Wall Joint-Stock Co., Ltd. (300117.SZ)

Previous Close$0.43
Intrinsic Value
Upside potential
Previous Close
$0.43

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 JIAYU Door, Window and Curtain Wall Joint-Stock Co., Ltd. operates as a specialized manufacturer within China's industrial construction sector, focusing primarily on energy-efficient building envelope systems. The company's core revenue model centers on the design, production, and installation of high-performance door and window systems alongside curtain wall solutions for commercial and residential developments. This positions JIAYU within the broader construction supply chain, serving developers and contractors who prioritize building sustainability and energy conservation standards. Beyond its traditional construction products, the company has strategically diversified into adjacent business lines including photovoltaic light and heat systems, intelligent equipment manufacturing, industrial park investment management, and retail operations. This diversification reflects an attempt to leverage its manufacturing capabilities and customer relationships across complementary energy and technology-driven markets. Within China's competitive building materials landscape, JIAYU's market position is defined by its long-standing presence since 1987 and its specialization in energy-saving products, which aligns with national green building initiatives. However, the company operates in a fragmented market with significant competition from both large integrated construction firms and specialized regional manufacturers, requiring continuous innovation and cost management to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 482 million for the period, but this was overshadowed by a substantial net loss of CNY -356 million, indicating severe profitability challenges. Operational efficiency appears strained, with negative operating cash flow of nearly CNY -30 million, suggesting difficulties in converting sales into usable cash. The significant disparity between revenue and bottom-line results points to potential issues with cost structure, pricing power, or asset impairments within its operations.

Earnings Power And Capital Efficiency

JIAYU's earnings power is currently severely compromised, as evidenced by a diluted EPS of -CNY 0.50. The negative operating cash flow combined with capital expenditures of approximately CNY -11 million indicates the business is consuming cash rather than generating returns on invested capital. This profile suggests the company's core operations are not currently self-sustaining, creating dependency on external financing or asset sales to maintain operations.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of approximately CNY 18 million against total debt of CNY 227 million, indicating potential solvency concerns. This high debt burden relative to limited cash reserves creates significant financial stress, particularly when combined with ongoing operational losses. The company's financial health appears precarious, requiring urgent attention to either restructure obligations or improve operational performance substantially.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company reporting substantial losses despite revenue generation. The dividend policy reflects this challenging position, with no dividend distribution during the period as the company likely conserves all available capital to address operational and financial restructuring needs. The diversification into photovoltaic and intelligent equipment represents a strategic growth bet, though its contribution to reversing current trends remains unproven.

Valuation And Market Expectations

With a market capitalization of approximately CNY 308 million, the market appears to be valuing the company at a significant discount to its reported revenue, reflecting skepticism about its turnaround prospects. The low beta of 0.299 suggests the stock has lower volatility than the broader market, potentially indicating limited investor interest or anticipation of a restructuring event. Current valuation metrics likely incorporate substantial risk premiums for the company's financial distress and operational challenges.

Strategic Advantages And Outlook

JIAYU's primary strategic advantages include its long-established presence in the Chinese construction market and its specialization in energy-saving products aligned with national sustainability goals. The outlook remains challenging given the current financial distress, requiring successful execution of its diversification strategy into photovoltaic and intelligent equipment to create new revenue streams. The company's ability to navigate debt restructuring while stabilizing core operations will be critical determinants of its future viability in a competitive industrial landscape.

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