investorscraft@gmail.com

Intrinsic ValueHubei Jiuzhiyang Infrared System Co., Ltd (300516.SZ)

Previous Close$68.99
Intrinsic Value
Upside potential
Previous Close
$68.99

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

Hubei Jiuzhiyang Infrared System operates as a specialized manufacturer within China's infrared thermal imaging technology sector. The company's core revenue model centers on the research, development, production, and marketing of both uncooled and cooled infrared imagers, complemented by related products such as laser rangefinders and various thermoscope configurations. This positions Jiuzhiyang as an integrated solutions provider rather than merely a hardware manufacturer, serving diverse application needs across multiple professional and industrial domains. The company operates in the competitive hardware and equipment segment of the technology sector, where it must balance innovation with cost-effective manufacturing to maintain relevance. Its market positioning appears focused on serving domestic Chinese requirements for specialized infrared technology across critical infrastructure and public service applications, including marine surveillance, law enforcement support, and industrial detection scenarios. This niche specialization provides some insulation from broader consumer electronics competition but requires continuous technological advancement to maintain differentiation. The company's Wuhan base places it within a key Chinese technology hub, potentially facilitating talent acquisition and research collaboration opportunities essential for sustaining its development capabilities in this technically demanding field.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 534 million with net income of CNY 31 million, translating to a net profit margin of around 5.8%. Operating cash flow generation was robust at CNY 141 million, significantly exceeding net income and indicating healthy cash conversion from operations. Capital expenditures of CNY 19.9 million suggest moderate reinvestment requirements relative to the company's scale and cash generation capacity.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.17 for the period. Operating cash flow substantially exceeded capital expenditures, resulting in strong free cash flow generation. This indicates efficient capital deployment in its core infrared technology operations. The modest capital expenditure level relative to operating cash flow suggests the business model does not require intensive ongoing investment to maintain competitive positioning.

Balance Sheet And Financial Health

Jiuzhiyang maintains a conservative financial structure with cash and equivalents of CNY 366 million against minimal total debt of approximately CNY 291,000. This results in a net cash position that provides significant financial flexibility and resilience. The strong liquidity position supports ongoing research initiatives and potential market expansion without requiring external financing under current operational parameters.

Growth Trends And Dividend Policy

The company has implemented a dividend distribution policy, paying CNY 0.069 per share for the period. This represents a payout ratio of approximately 41% based on diluted EPS, indicating a balanced approach between shareholder returns and retained earnings for growth initiatives. The dividend policy suggests management confidence in sustainable cash generation capabilities from current operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.71 billion, the company trades at a price-to-sales multiple of around 12.6x and a price-to-earnings ratio of approximately 217x based on FY 2024 results. The beta of 0.46 indicates lower volatility relative to the broader market, potentially reflecting the company's specialized niche and domestic focus within the technology hardware sector.

Strategic Advantages And Outlook

The company's strategic position benefits from its specialization in infrared technology applications serving public safety and industrial sectors. Its comprehensive product portfolio addressing multiple use cases provides diversification within its core competency. The outlook depends on continued adoption of infrared technologies across government and industrial applications, with the strong balance sheet providing stability for targeted research and market development initiatives in this specialized field.

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