investorscraft@gmail.com

Intrinsic ValueGuangdong Jinma Entertainment Corporation Limited (300756.SZ)

Previous Close$49.10
Intrinsic Value
Upside potential
Previous Close
$49.10

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

Guangdong Jinma Entertainment Corporation Limited operates as a comprehensive provider in the amusement and cultural tourism sector, specializing in the design, manufacturing, and installation of amusement facilities. The company's core revenue model is bifurcated between the sale of high-end amusement equipment and the planning and operation of entire cultural tourism projects. Its product portfolio is extensive, ranging from traditional amusement park staples like roller coasters and Ferris wheels to technologically advanced virtual immersive rides, including flying theaters and VR-powered attractions. This dual approach allows Jinma to capture value across the amusement industry value chain, from equipment manufacturing to project development. Operating within China's growing leisure market, the company positions itself as an integrated solutions provider rather than just a manufacturer, catering to the development of theme parks and tourist destinations. Its market position is supported by its ability to offer end-to-end services, which differentiates it from pure-play equipment manufacturers and provides a more stable revenue stream through project operations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 577 million. While the top-line figure is substantial, net income was a modest CNY 7.35 million, indicating thin net margins. The significant gap between revenue and net profit suggests high operating costs or other expenses impacting bottom-line performance. Operating cash flow was positive at CNY 155 million, which is a strong indicator of core business health. Capital expenditures were notably high at nearly CNY 152 million, reflecting ongoing investments in the business, potentially for project development or manufacturing capacity.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted earnings per share of CNY 0.05. The high level of capital expenditure, which nearly matches the operating cash flow, indicates that a substantial portion of cash generated is being reinvested back into the business. This reinvestment rate suggests the company is in a growth or expansion phase, prioritizing asset development and project construction over immediate high profitability. The efficiency of these capital allocations will be critical for future earnings growth.

Balance Sheet And Financial Health

Jinma Entertainment maintains a robust balance sheet with a strong liquidity position, evidenced by cash and equivalents of CNY 748 million. Total debt is relatively low at approximately CNY 103 million, resulting in a conservative debt-to-equity profile. This significant cash reserve, coupled with low leverage, provides considerable financial flexibility to fund future projects, weather industry downturns, or pursue strategic opportunities without relying heavily on external financing.

Growth Trends And Dividend Policy

The company's growth strategy is capital-intensive, as indicated by the high capex relative to operating cash flow. It paid a dividend of CNY 0.05 per share, which matches its EPS, implying a full payout of its annual earnings. This dividend policy, while signaling a commitment to shareholder returns, leaves no retained earnings for internal growth, suggesting that expansion is likely funded from its existing cash reserves or project financing rather than from annual profits.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.34 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations for future growth in China's leisure and tourism sector. A beta of 0.878 indicates that the stock is slightly less volatile than the broader market. The valuation appears to factor in the company's potential as an integrated player in cultural tourism projects beyond its current manufacturing earnings.

Strategic Advantages And Outlook

Jinma's key strategic advantage lies in its integrated business model, combining equipment manufacturing with project development and operation. This vertical integration allows it to capture value across the entire chain of cultural tourism projects. The outlook is tied to the recovery and growth of China's domestic tourism and leisure spending. Its strong cash position provides a buffer to execute its strategy, but success will depend on effectively deploying capital into profitable projects that enhance long-term earnings power beyond the low-margin equipment sales.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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