investorscraft@gmail.com

Intrinsic ValueJILIN JINGUAN ELECTRIC Co.,Ltd (300510.SZ)

Previous Close$4.37
Intrinsic Value
Upside potential
Previous Close
$4.37

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

Jilin Jinguan Electric operates as a specialized provider of comprehensive power supply solutions within China's industrial machinery sector. The company's core revenue model centers on the research, development, manufacturing, and full-service implementation of electrical distribution equipment for urban and community infrastructure. Its diverse product portfolio includes gas-insulated ring main units, high-voltage switchgears, vacuum circuit breakers, box-type substations, and low-voltage switchgears, complemented by power cables and accessories. Jinguan Electric serves critical infrastructure segments including municipal engineering, energy and chemical systems, and rail transit, positioning itself as an integrated solutions provider rather than merely a equipment manufacturer. The company leverages its technical expertise in intelligent power systems to compete in China's competitive electrical equipment market, focusing on reliability and customized engineering for complex urban power networks. Established in 2006 and headquartered in Changchun, the company has developed specialized capabilities in gas-insulated switchgear technology, which offers advantages in space-constrained urban environments. Its business model encompasses the entire project lifecycle from design and manufacturing to construction, operation, and maintenance services, creating multiple revenue streams while addressing the specific power distribution needs of China's rapidly urbanizing landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.08 billion for the period, but experienced significant profitability challenges with a net loss of CNY 333 million. This negative earnings performance translated to a diluted EPS of -CNY 0.40, indicating substantial pressure on margins. However, operating cash flow remained positive at CNY 393 million, suggesting that core operations continue to generate cash despite the reported accounting loss. The disparity between operating cash flow and net income warrants further investigation into non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of CNY 393 million provides some mitigation, but capital expenditures of CNY 260 million indicate ongoing investment requirements. The company's ability to convert revenue into sustainable profits remains a key area for monitoring, particularly as it navigates competitive pressures and investment cycles in China's electrical equipment sector.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 253 million against total debt of CNY 456 million, indicating a net debt position. This leverage situation, combined with the recent loss-making period, suggests financial flexibility may be constrained. The company's ability to manage its debt obligations while funding ongoing operations will be critical for maintaining financial stability during this challenging operational period.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's loss-making position and likely reflecting a priority on preserving capital. The growth trajectory appears challenged given the current profitability issues, though the company's focus on China's infrastructure development and urban power solutions represents potential long-term demand drivers. Current trends suggest a period of operational restructuring rather than expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.74 billion, the market appears to be valuing the company beyond its current earnings capacity, potentially reflecting expectations of recovery or strategic value. The beta of 0.53 suggests lower volatility than the broader market, possibly indicating perceived stability in its specialized niche. Valuation metrics based on earnings are not meaningful given the negative EPS.

Strategic Advantages And Outlook

The company's strategic position hinges on its integrated solutions approach and specialization in gas-insulated equipment for urban applications. Its expertise in intelligent power systems and full-project capabilities could provide competitive advantages in China's infrastructure modernization. However, the current financial performance indicates significant operational challenges that must be addressed to capitalize on these potential strengths. The outlook remains cautious pending evidence of sustainable profitability recovery.

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