investorscraft@gmail.com

Intrinsic ValueJiangSu Jinji Industrial Co.,Ltd. (300798.SZ)

Previous Close$9.64
Intrinsic Value
Upside potential
Previous Close
$9.64

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 Jinji Industrial Co., Ltd. operates as a specialized chemical producer focused on the dyestuffs sector within China's basic materials industry. The company's core revenue model centers on the research, development, production, and sale of reactive and disperse dyes along with essential dye intermediates, primarily serving the textile manufacturing and processing markets. These chemical products are critical for dyeing and printing applications across various fabric types, positioning the company within the industrial supply chain for textile production. Jinji Industrial has established its market presence through vertical integration, controlling production from intermediate chemicals to finished dyes, which provides cost and quality control advantages. Operating since 1999 from its Taixing, Jiangsu base, the company has developed specialized expertise in dye chemistry tailored to the requirements of textile manufacturers. The company competes in a niche segment of the specialty chemicals market where technical expertise and consistent product quality are key differentiators. Its market position reflects a focused regional player with deep understanding of domestic textile industry requirements, though it faces competition from both domestic producers and international chemical giants. The textile dye sector is subject to environmental regulations and shifting fashion trends, requiring continuous adaptation in product offerings.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.01 billion for the period, demonstrating its operational scale within the specialty chemicals sector. However, profitability metrics appear constrained with net income of CNY 5.65 million, indicating thin margins in the current operating environment. The modest net income relative to revenue suggests potential pressure from input costs, competitive pricing, or operational inefficiencies that merit further investigation into cost structure and pricing power within its market segment.

Earnings Power And Capital Efficiency

JiangSu Jinji exhibited limited earnings power with diluted EPS of CNY 0.0121, reflecting the challenging profitability conditions. Operating cash flow generation was modest at CNY 9.64 million, while significant capital expenditures of CNY 239.53 million indicate substantial ongoing investment in production capacity or facility upgrades. This substantial capex outflow relative to operating cash flow suggests the company is in an investment phase, potentially expanding or modernizing its manufacturing capabilities.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 187.37 million against total debt of CNY 431.35 million, indicating a leveraged financial position. The debt level relative to cash reserves suggests reliance on external financing for operations or expansion projects. The company's financial health would benefit from analysis of debt maturity profiles and interest coverage ratios to assess liquidity risk and debt servicing capacity.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.01 per share despite modest earnings, indicating a commitment to shareholder returns. The significant capital expenditure program suggests management is prioritizing capacity expansion or operational improvements, which may support future growth if effectively deployed. The balance between investment needs and shareholder returns will be critical to monitor as the company executes its growth strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.88 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth or potential improvements in profitability. The beta of 0.266 suggests lower volatility relative to the broader market, potentially indicating perceived stability or limited correlation with market cycles. Valuation multiples appear elevated relative to current earnings power, implying embedded growth expectations.

Strategic Advantages And Outlook

The company's long-standing presence since 1999 provides established industry relationships and manufacturing expertise in dyestuff production. Its specialized focus on textile dyes represents both a niche advantage and concentration risk dependent on textile industry dynamics. The outlook will depend on effective deployment of capex investments, management of input cost pressures, and adaptation to environmental regulations affecting chemical production in China.

Sources

Company description and financial data providedShenzhen 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