investorscraft@gmail.com

Intrinsic ValueJiangyin Electrical Alloy Co.,Ltd (300697.SZ)

Previous Close$18.83
Intrinsic Value
Upside potential
Previous Close
$18.83

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

Jiangyin Electrical Alloy Co., Ltd. operates as a specialized manufacturer in China's non-ferrous metal alloy sector, focusing primarily on copper-based products. The company's core revenue model derives from the research, development, production, and sale of high-precision copper rods, bars, flat bars, and specialized wires. These products serve critical infrastructure applications across medium and low voltage electrical systems, hydropower stations, nuclear facilities, and high-speed rail networks. Operating within the competitive basic materials industry, the company has established a niche position by supplying engineered components for demanding sectors like aerospace, wind power generation, marine vessels, and specialized motors. Its market positioning leverages technical expertise in producing profile coil materials, contact wires, and messenger wires that meet stringent industry standards. The company's diversification into forging, stamping, and CNC-machined series products demonstrates a strategic expansion into value-added manufacturing processes. This integrated approach from raw material processing to finished components provides a competitive advantage in serving China's growing infrastructure and renewable energy markets, while its long-standing presence since 1985 contributes to established customer relationships and technical credibility.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 2.59 billion with net income of CNY 130.7 million, resulting in a net margin of roughly 5.0%. The diluted EPS stood at CNY 0.39. Notably, operating cash flow was negative at CNY -25.9 million, while capital expenditures totaled CNY -35.9 million, indicating significant investment activity during the period. The negative operating cash flow relative to positive net income warrants monitoring for working capital management efficiency.

Earnings Power And Capital Efficiency

The company demonstrated moderate earnings power with CNY 130.7 million in net income against total assets implied by the balance sheet structure. The capital expenditure intensity is evident with investments exceeding operating cash generation, suggesting ongoing capacity expansion or modernization efforts. The return on invested capital would require additional data for precise calculation but appears constrained by the capital-intensive nature of metal processing operations.

Balance Sheet And Financial Health

Jiangyin Electrical Alloy maintains a conservative financial structure with cash and equivalents of CNY 241.1 million against total debt of CNY 560.6 million. This indicates a net debt position of approximately CNY 319.5 million. The debt level appears manageable relative to the company's equity base and operating scale, though the specific debt maturity profile and interest coverage ratios would provide additional insight into financial flexibility.

Growth Trends And Dividend Policy

The company maintained a shareholder return policy with a dividend per share of CNY 0.13846, representing a payout ratio of approximately 35% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. Growth trends would benefit from historical comparison to assess revenue trajectory and profitability patterns in the cyclical copper products market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.46 billion, the company trades at a P/E ratio of around 57x based on FY 2024 earnings. The beta of 0.595 suggests lower volatility than the broader market, potentially reflecting the company's established market position and defensive characteristics within the materials sector. This valuation multiple implies market expectations for future earnings growth or margin expansion.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, technical specialization in copper alloys, and diverse application exposure across infrastructure and energy sectors. Its positioning in high-growth areas like renewable energy and high-speed rail provides potential tailwinds. The outlook depends on China's infrastructure investment cycle, raw material price stability, and the company's ability to maintain technological competitiveness in precision copper products manufacturing.

Sources

Company financial statementsMarket data

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