investorscraft@gmail.com

Intrinsic ValueJiangSu JiuWu Hi-Tech Co., Ltd. (300631.SZ)

Previous Close$29.78
Intrinsic Value
Upside potential
Previous Close
$29.78

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

JiangSu JiuWu Hi-Tech Co., Ltd. operates as a specialized manufacturer of advanced ceramic and organic membrane filtration systems, serving diverse industrial applications across China. The company's core revenue model centers on the production and sale of proprietary membrane elements, modules, and integrated filtration systems. Its product portfolio, including machine labs and pilots, is engineered for critical separation processes in demanding environments. JiuWu Hi-Tech competes within the industrial filtration sector, a niche segment of the broader industrials landscape, by providing high-performance solutions for purity and recovery applications. The company has established a position as a domestic technology provider in markets such as biopharmaceuticals, food and beverage processing, and environmental water treatment. Its focus on ceramic membrane technology, known for durability and chemical resistance, differentiates it from competitors using polymeric alternatives. This specialization allows the company to address complex customer needs in chemical, petrochemical, and seawater desalination projects, where reliability under harsh conditions is paramount. The business leverages its founding expertise from 1997 to maintain technical credibility and long-term client relationships in a capital goods market.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 533.3 million, achieving a net income of CNY 53.0 million, which translates to a healthy net profit margin of approximately 9.9%. Operating cash flow generation was robust at CNY 93.99 million, significantly exceeding net income and indicating strong cash conversion from its operations. Capital expenditures of CNY 16.6 million suggest a disciplined approach to reinvestment, maintaining operational efficiency while supporting future capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.43. The substantial operating cash flow of CNY 93.99 million, which is 1.77 times net income, highlights efficient working capital management and high-quality earnings. This strong cash generation provides ample internal funding for strategic initiatives and research, reducing reliance on external financing for growth and underscoring the capital-light nature of its technology-focused business model.

Balance Sheet And Financial Health

JiuWu Hi-Tech maintains a conservative financial structure, with cash and equivalents of CNY 318.4 million significantly outweighing total debt of CNY 57.0 million. This results in a net cash position, providing a considerable buffer against market volatility and funding flexibility for acquisitions or R&D. The strong liquidity profile, with no significant debt burden, indicates a low-risk balance sheet and substantial financial resilience.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.18 per share. The dividend payout appears sustainable given the strong cash flow and net cash position. Future growth is likely tied to expansion within its core industrial filtration markets and potential adoption of its ceramic membrane technology in new applications, leveraging its established technical expertise and balance sheet strength.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.19 billion, the market assigns a significant premium, reflecting expectations for growth in its specialized high-tech filtration niche. The stock's beta of 0.491 suggests lower volatility compared to the broader market, which may be attributed to its niche market position and stable industrial customer base. The valuation implies confidence in the company's ability to capitalize on demand for advanced separation technologies.

Strategic Advantages And Outlook

JiuWu Hi-Tech's primary strategic advantage lies in its deep expertise and product portfolio centered on durable ceramic membranes, which are critical for high-value industrial processes. The outlook is supported by long-term trends in water treatment, biopharma, and process industry efficiency. The company's strong balance sheet provides strategic optionality to pursue organic growth or selective acquisitions to enhance its technological offerings and market reach in a competitive landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange

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