investorscraft@gmail.com

Intrinsic ValueJiangsu Pacific Precision Forging Co., Ltd. (300258.SZ)

Previous Close$13.09
Intrinsic Value
Upside potential
Previous Close
$13.09

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

Jiangsu Pacific Precision Forging operates as a specialized manufacturer within China's automotive components sector, focusing exclusively on the research, development, and production of high-precision forged gears and shaped pieces. The company's core revenue model is built on supplying critical powertrain components, including differential side gears, pinion gears, and transmission Monoblock gears, directly to vehicle manufacturers and powertrain system suppliers. This positions the firm as an essential link in the automotive supply chain, providing specialized forging solutions that require advanced metallurgical expertise and precision manufacturing capabilities. Operating in the highly competitive auto parts industry, the company has established a niche market position through its technical specialization in forging technology rather than broader component assembly. Its market standing relies on maintaining long-term supplier relationships and meeting stringent quality standards required for automotive safety and performance. The company's focus on specific gear types allows it to develop deep manufacturing expertise while facing competition from both domestic Chinese manufacturers and international component suppliers seeking access to China's large automotive market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.03 billion for the period, with net income of CNY 159.7 million translating to a net margin of approximately 7.9%. Operating cash flow generation was robust at CNY 541.6 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 656.1 million reflect substantial ongoing investment in production capacity and manufacturing technology, representing a capital intensity ratio of approximately 32% of revenue.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.33, reflecting the company's earnings capacity relative to its equity base. The significant capital expenditure program indicates a focus on expanding production capabilities, though this has resulted in negative free cash flow for the period. The company's ability to generate substantial operating cash flow despite market pressures demonstrates underlying operational strength in its specialized manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 1.58 billion, providing substantial liquidity for operations and investment needs. Total debt of CNY 2.18 billion indicates leveraged operations, though the cash balance provides a significant buffer. The company maintains a solid financial foundation with resources to support both ongoing operations and strategic investments in manufacturing technology and capacity expansion.

Growth Trends And Dividend Policy

The company has maintained a shareholder return policy with a dividend per share of CNY 0.10, representing a payout ratio of approximately 30% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment in the business. The substantial capital expenditure program suggests management is prioritizing growth initiatives and capacity expansion to capture future market opportunities in China's evolving automotive sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.20 billion, the company trades at a price-to-earnings ratio of around 57.6 times current earnings, reflecting market expectations for future growth. The beta of 0.554 indicates lower volatility compared to the broader market, suggesting investors view the company as relatively defensive within the automotive sector. This valuation multiple implies significant growth expectations given the specialized nature of its manufacturing operations.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its long-standing presence in China's automotive supply chain since 1992, providing established relationships and manufacturing expertise. Its focus on precision forging technology represents a specialized capability that creates barriers to entry for potential competitors. The outlook remains tied to China's automotive production volumes and the ongoing trend toward more sophisticated transmission and drivetrain systems requiring high-precision components, though competitive pressures and capital investment requirements present ongoing challenges.

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