investorscraft@gmail.com

Intrinsic ValueGuangdong Jinming Machinery Co., Ltd. (300281.SZ)

Previous Close$7.99
Intrinsic Value
Upside potential
Previous Close
$7.99

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

Guangdong Jinming Machinery operates as a specialized manufacturer of advanced film processing machinery and integrated smart factory solutions, serving diverse industrial applications across packaging, agriculture, medical, automotive, and electronics sectors. The company's core revenue model centers on designing, producing, and selling sophisticated extrusion-based production lines, including blown film, cast film, orientation, lamination, and coating systems. This positions Jinming within the industrial machinery sector's niche for polymer processing equipment, where it provides comprehensive technological solutions rather than standalone machines. The company has established a market position as a domestic Chinese player with international reach, leveraging its 1987 founding to build technical expertise in converting raw polymers into specialized films for various end-use industries. Its integrated solutions approach, encompassing smart factory capabilities, suggests a strategy focused on moving up the value chain beyond equipment manufacturing to become a productivity partner for clients seeking automation and efficiency improvements in their film production processes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 474 million for the period, demonstrating its operational scale within the specialized machinery sector. Profitability metrics indicate thin margins, with net income of CNY 7.1 million translating to a net margin of approximately 1.5%. Operating cash flow of CNY 51.7 million significantly exceeded net income, suggesting reasonable cash conversion efficiency, though capital expenditures of CNY 8.9 million indicate moderate reinvestment requirements to maintain technological competitiveness in this capital-intensive industry.

Earnings Power And Capital Efficiency

Jinming Machinery's earnings power appears constrained, with diluted EPS of CNY 0.017 reflecting the challenging margin environment in industrial machinery manufacturing. The company generated positive operating cash flow that substantially covered capital expenditures, indicating adequate internal funding capacity for basic maintenance investments. However, the modest absolute earnings level suggests limited capacity for significant expansionary investments without external financing, positioning the company for steady-state operations rather than aggressive growth in the current period.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 39.6 million against total debt of CNY 93.4 million, indicating a net debt position but with manageable leverage. The debt level represents a moderate financial obligation relative to the company's operating scale. The cash position provides some liquidity buffer, though the net debt suggests reliance on financing for working capital or equipment funding needs typical in project-based machinery businesses with extended production cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.06, which represents a substantial payout ratio relative to earnings, indicating either a commitment to returns or limited reinvestment opportunities. This dividend level suggests management's confidence in maintaining cash flow stability despite modest profitability. The growth trajectory appears focused on sustainable operations rather than aggressive expansion, with the dividend policy serving as a key component of shareholder value proposition in a competitive industrial machinery market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.33 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future performance improvement or potential growth in the specialized machinery sector. The beta of 0.34 indicates lower volatility than the broader market, suggesting investors perceive the business as relatively defensive, possibly due to its niche positioning and diversified industrial end-markets that may provide stability during economic cycles.

Strategic Advantages And Outlook

Jinming's strategic advantages include its long-established presence since 1987, technical specialization in film processing machinery, and integrated smart factory solutions capability. The company's diversification across multiple end-markets including packaging, medical, and automotive provides some resilience to sector-specific downturns. The outlook will depend on execution in moving up the value chain with smart factory solutions and maintaining technological competitiveness against both domestic and international machinery manufacturers in an increasingly automated industrial landscape.

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