investorscraft@gmail.com

Intrinsic ValueBeijing Jiaxun Feihong Electrical Co., Ltd. (300213.SZ)

Previous Close$9.39
Intrinsic Value
Upside potential
Previous Close
$9.39

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 Jiaxun Feihong Electrical operates as a specialized provider of intelligent dispatching and command chain systems within China's critical infrastructure sectors. The company generates revenue through the development and sale of integrated communication solutions, including its flagship MDS6800 IP dispatching system and MDS3400 dispatch commanding platform. These products serve essential safety and operational functions by merging traditional service scenarios with new information and communication technologies. Operating primarily in the railway, petroleum, petrochemical, rail transit, electric power, and port industries, the company occupies a niche position supplying mission-critical systems for industrial communication and emergency response. Its market position is strengthened by deep sector expertise developed since its 1995 founding, with solutions addressing specific operational challenges like tunnel emergency communications and railway disaster prevention. The company's focus on integrating voice, data, and video applications creates specialized barriers to entry within its target verticals, though it operates in a competitive landscape against larger industrial technology providers. This specialization allows Jiaxun Feihong to maintain relevance despite the concentrated nature of its client base and the project-based revenue cycles characteristic of infrastructure technology implementations.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.15 billion for the period, achieving net income of CNY 74.2 million, representing a net margin of approximately 6.4%. Operating cash flow generation was positive at CNY 58.6 million, though capital expenditures of CNY 34.0 million indicate ongoing investment in business operations. The moderate profitability reflects the company's position in a competitive industrial technology segment where project-based revenue and specialized implementations can pressure margins. Cash flow from operations adequately covers maintenance capital spending, suggesting stable operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.13, with the company maintaining a dividend payout of CNY 0.05 per share. The capital structure shows moderate leverage, with the relationship between operating cash flow and capital expenditures indicating disciplined investment allocation. The company's earnings power appears sufficient to support both operational reinvestment and shareholder returns, though the absolute earnings level suggests a business of moderate scale within its specialized market niche.

Balance Sheet And Financial Health

The balance sheet reflects a conservative financial position with cash and equivalents of CNY 372.8 million against total debt of CNY 249.4 million, providing a comfortable liquidity buffer. This net cash position supports financial stability and operational flexibility. The company's debt level appears manageable relative to its cash reserves and operating cash flow generation, indicating low financial risk and capacity to weather industry cycles.

Growth Trends And Dividend Policy

The company maintains a dividend distribution policy, returning capital to shareholders while retaining earnings for business development. Growth prospects are tied to infrastructure investment cycles in its core markets, particularly railway and energy sectors where its specialized communication systems are deployed. The dividend payout represents a commitment to shareholder returns, though growth initiatives likely depend on project wins and expansion within existing industrial verticals.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.76 billion, the company trades at a premium to its current earnings, reflecting market expectations for its specialized technology positioning within China's infrastructure modernization. The beta of 0.37 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its business model. Valuation metrics incorporate expectations for continued relevance in critical communication systems for industrial applications.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its long-standing industry presence and specialized product portfolio addressing critical communication needs in transportation and energy infrastructure. Its outlook is tied to continued infrastructure investment in China, particularly in railway safety and industrial automation. The integration of traditional and new ICT technologies provides a competitive edge, though dependence on specific industrial sectors represents both an advantage and a concentration risk that management must navigate.

Sources

Company financial reportsShenzhen 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