investorscraft@gmail.com

Intrinsic ValueZhejiang Jingsheng Mechanical & Electrical Co., Ltd. (300316.SZ)

Previous Close$44.52
Intrinsic Value
Upside potential
Previous Close
$44.52

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

Zhejiang Jingsheng Mechanical & Electrical operates as a specialized manufacturer of semiconductor equipment and LED substrate materials, serving China's rapidly expanding technology manufacturing sector. The company's core revenue model centers on designing, producing, and selling sophisticated automated machinery used in crystal growth, wafer processing, and polishing for both semiconductor silicon and sapphire substrates. Its comprehensive product portfolio includes automatic crystal growing furnaces, polishing machines, truncating equipment, and complete automated production lines that cater to the entire manufacturing chain from raw materials to finished components. Within China's strategic push for semiconductor self-sufficiency, Jingsheng occupies a critical niche as a domestic equipment supplier, reducing reliance on foreign technology. The company has established market positioning through its vertical integration capabilities, offering everything from individual machines to turnkey unmanned workshop solutions. This diversified approach across semiconductor and LED equipment segments provides natural hedging against cyclical demand fluctuations in specific end-markets while leveraging synergistic manufacturing expertise.

Revenue Profitability And Efficiency

The company demonstrated robust financial performance with CNY 17.6 billion in revenue and net income of CNY 2.5 billion, translating to a healthy net margin of approximately 14.3%. Operating cash flow generation remained strong at CNY 1.77 billion, though significant capital expenditures of CNY 1.65 billion reflect ongoing investments in production capacity and technological advancement. This balanced cash flow profile indicates efficient capital allocation while maintaining operational liquidity to support growth initiatives in the capital-intensive semiconductor equipment sector.

Earnings Power And Capital Efficiency

Jingsheng exhibits substantial earnings power with diluted EPS of CNY 1.92, supported by its specialized market position and technological capabilities. The company maintains disciplined capital efficiency despite the equipment industry's inherent requirements for substantial R&D and manufacturing investments. The alignment between operating cash flow and capital expenditures suggests a sustainable reinvestment cycle that supports both current operations and future growth opportunities without excessive leverage.

Balance Sheet And Financial Health

The balance sheet reflects solid financial health with CNY 2.79 billion in cash and equivalents against total debt of CNY 1.90 billion, indicating a conservative leverage profile. This liquidity position provides ample flexibility to navigate industry cycles and fund strategic initiatives. The company's strong cash position relative to its debt obligations underscores a prudent financial management approach that prioritizes stability in a capital-intensive industry characterized by significant technological evolution.

Growth Trends And Dividend Policy

Growth trends appear favorable given China's strategic focus on semiconductor independence and the company's positioning within this national priority. The dividend policy demonstrates shareholder returns with CNY 0.40 per share, representing a payout ratio of approximately 21%, balancing capital retention for growth with income distribution. This approach supports continued investment in R&D and capacity expansion while providing consistent returns to investors amid the sector's growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 50.7 billion, the company trades at a P/E ratio of around 20x based on current earnings, reflecting market expectations for continued growth in China's semiconductor equipment sector. The relatively low beta of 0.358 suggests lower volatility compared to the broader market, potentially indicating investor perception of defensive characteristics within the technology sector due to the company's strategic importance and specialized market position.

Strategic Advantages And Outlook

Jingsheng's strategic advantages include deep vertical integration, domestic market leadership, and comprehensive product offerings that address multiple stages of semiconductor manufacturing. The outlook remains positive given China's substantial investments in semiconductor self-sufficiency and the company's alignment with national strategic priorities. Continued technological advancement and capacity expansion should position the company to capture growing demand from domestic semiconductor manufacturers seeking localized equipment solutions amid global supply chain realignment.

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