investorscraft@gmail.com

Intrinsic ValueZhejiang Jindun Fans Co., Ltd (300411.SZ)

Previous Close$11.44
Intrinsic Value
Upside potential
Previous Close
$11.44

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 Jindun Fans operates as a specialized industrial machinery manufacturer focused on ventilation system equipment and related engineering services within China. The company's core revenue model is built on designing, producing, and installing sophisticated ventilation solutions for critical infrastructure projects, including subway tunnels, nuclear power facilities, and large-scale construction. Its diversified operations span four segments: Ventilation Systems, Camouflage Cover services, Power Equipment, and Construction and Installation, creating multiple revenue streams from both product sales and project-based engineering services. Jindun Fans occupies a niche position in China's industrial sector, serving demanding applications that require technical expertise in airflow management, nuclear-grade safety standards, and specialized coating technologies. The company leverages its engineering capabilities to address complex ventilation challenges in transportation, energy, and defense-related projects, positioning itself as a solutions provider rather than a commodity manufacturer. This focus on technical specialization and integrated service offerings helps differentiate Jindun Fans within the competitive Chinese industrial machinery landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 522.2 million for the period, with net income of CNY 12.5 million resulting in thin margins. Operating cash flow was positive at CNY 15.6 million, though capital expenditures of CNY -37.6 million indicate significant investment activity. The modest profitability suggests competitive pressures or high operating costs within its specialized industrial segments, requiring careful management of project economics and working capital efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 reflects the company's current earnings capacity relative to its share base. The negative free cash flow position, calculated from operating cash flow and capital expenditures, indicates the business is in an investment phase. This capital allocation strategy suggests management is prioritizing growth initiatives or capacity expansion over immediate cash returns, which may impact near-term earnings power but potentially supports longer-term positioning.

Balance Sheet And Financial Health

Jindun Fans maintains a conservative financial structure with cash and equivalents of CNY 176.8 million significantly exceeding total debt of CNY 8.2 million. This strong liquidity position and minimal leverage provide financial flexibility to navigate market cycles. The robust cash balance relative to the company's market capitalization indicates a solid foundation for operational needs and potential strategic investments without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has adopted a retention-focused capital policy, with no dividend distribution during the period. This approach aligns with the observed capital expenditure pattern, suggesting reinvestment of earnings into business development. Growth trends appear oriented toward capacity building and project execution capabilities rather than shareholder distributions, which may reflect the capital-intensive nature of its engineering and installation segments within China's infrastructure development landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.33 billion, the company trades at elevated multiples relative to current earnings, indicating market expectations for future growth. The beta of 0.337 suggests lower volatility compared to the broader market, potentially reflecting the specialized nature of its business. Valuation metrics imply investors anticipate improved profitability from current investments or potential contract wins in its niche ventilation and infrastructure service markets.

Strategic Advantages And Outlook

Jindun Fans' strategic position is strengthened by its technical specialization in nuclear-grade and tunnel ventilation systems, serving critical infrastructure needs. The outlook depends on China's continued investment in transportation and energy infrastructure, where its engineering capabilities provide competitive advantages. The company's challenge will be translating its technical expertise and strong balance sheet into improved profitability through efficient project execution and selective contract acquisition in a competitive bidding environment.

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