investorscraft@gmail.com

Intrinsic ValueJushri Technologies, Inc. (300762.SZ)

Previous Close$41.45
Intrinsic Value
Upside potential
Previous Close
$41.45

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

Jushri Technologies operates as a specialized technology provider focused on military broadband mobile communication systems and tactical communication equipment. The company's core revenue model centers on the research, development, manufacturing, and direct sale of sophisticated communication hardware and integrated solutions primarily for defense applications. Its product portfolio includes base stations, relays, terminals, modules, and proprietary system software, serving critical command and control functions within military operations. Beyond its defense focus, Jushri has strategically expanded into adjacent sectors, providing communication technologies and comprehensive information solutions for railway and urban rail transit systems, diversifying its revenue streams. The company's market position is underpinned by its significant intellectual property, holding 33 patents and 67 software copyrights, which creates technological barriers to entry. Operating from its base in Shanghai, China, Jushri caters to a specialized, government-linked clientele, positioning itself as a domestic specialist in secure, robust communication infrastructure for sensitive and high-reliability environments.

Revenue Profitability And Efficiency

For the fiscal year, Jushri Technologies reported revenue of CNY 353.3 million. However, the company experienced significant financial strain, with a net loss of CNY 123.9 million and negative diluted earnings per share of CNY -0.20. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 107.5 million, indicating that core business activities consumed more cash than they generated during the period, which is a critical area for management focus.

Earnings Power And Capital Efficiency

The company's current earnings power is under pressure, reflected in the substantial net loss. Capital allocation appears heavily weighted towards future growth, with significant capital expenditures of CNY 157.3 million, substantially exceeding the negative operating cash flow. This suggests a strategic, albeit costly, investment phase in research, development, and infrastructure to support its specialized product lines and intellectual property portfolio, with returns anticipated in future periods.

Balance Sheet And Financial Health

Jushri maintains a solid liquidity position with cash and equivalents of CNY 1.35 billion, providing a substantial buffer against current operational losses. Total debt stands at CNY 833.7 million. The strong cash reserve relative to its debt obligations offers financial flexibility, but the consistent cash burn from operations and investments necessitates careful liquidity management to sustain its development cycle without requiring external financing.

Growth Trends And Dividend Policy

Current financials indicate a period of investment-driven growth rather than profitability, with negative earnings and cash flow. The company's dividend policy is conservative, with a dividend per share of CNY 0, aligning with its strategy to reinvest all available capital back into the business to fund research, development, and market expansion initiatives. This is typical for technology firms in a high-growth investment phase.

Valuation And Market Expectations

The market capitalization is approximately CNY 15.6 billion. The valuation appears to factor in significant future growth potential, given the substantial premium to current revenue and the negative earnings. A beta of 0.702 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its specialized, defense-oriented business model which may be viewed as having more predictable, long-term government-driven demand.

Strategic Advantages And Outlook

Jushri's strategic advantages lie in its niche focus on military communications and its robust intellectual property portfolio. The outlook is contingent on its ability to translate heavy R&D and capital investments into commercial success, achieving profitability, and positive cash flow. Success hinges on securing large contracts within its defense and rail transit verticals, effectively monetizing its patented technologies, and navigating the specific demands of its government and infrastructure clients.

Sources

Company DescriptionFinancial Data Provided

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