investorscraft@gmail.com

Intrinsic ValueZhengzhou Jiean Hi-Tech Co.,Ltd. (300845.SZ)

Previous Close$11.91
Intrinsic Value
Upside potential
Previous Close
$11.91

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

Zhengzhou Jiean Hi-Tech operates as a specialized technology provider focused on simulation training systems, primarily serving China's extensive rail transport sector. The company generates revenue through the development and integration of sophisticated software and hardware solutions that replicate real-world operational environments for training purposes. Its core offerings include comprehensive simulation systems for train driving, maintenance procedures, power supply management, and communication signaling, providing essential training infrastructure for railway operators and maintenance crews. Beyond rail transport, the company has strategically diversified its simulation expertise into adjacent markets including industrial welding training, emergency response drills for fire services, and specialized defense and maritime applications. This diversification strategy mitigates sector concentration risk while leveraging the company's core technological capabilities in creating immersive, high-fidelity training environments. Jiean Hi-Tech occupies a niche position within China's broader industrial training technology landscape, benefiting from the country's continued investment in transportation infrastructure and workforce development. The company's long-standing presence since its 2002 founding provides established relationships and domain expertise, though it operates in a competitive segment requiring continuous technological advancement to maintain relevance.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 384 million, achieving a net income of CNY 54.9 million, indicating a healthy net profit margin around 14.3%. Operating cash flow generation was strong at CNY 54.7 million, closely aligning with net income and suggesting quality earnings. The company maintained significant capital expenditure investments of CNY 61.4 million, reflecting ongoing development of its simulation technology platforms and infrastructure.

Earnings Power And Capital Efficiency

Jiean Hi-Tech demonstrated solid earnings power with diluted earnings per share of CNY 0.38. The company's capital allocation appears balanced between shareholder returns and reinvestment, as evidenced by the substantial capital expenditures relative to its market capitalization. The alignment between operating cash flow and net income indicates efficient working capital management and sustainable operational performance without significant non-cash adjustments.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 282 million, substantially exceeding its total debt of CNY 26.7 million. This conservative financial structure provides significant liquidity and financial flexibility. The minimal debt burden relative to substantial cash reserves positions the company to weather economic cycles and fund strategic initiatives without relying on external financing.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.35, representing a substantial payout ratio relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation. The significant capital expenditure program indicates simultaneous investment in future growth opportunities across its simulation technology platforms.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.28 billion, the company trades at a price-to-earnings ratio derived from current metrics. The beta of 0.366 indicates lower volatility compared to the broader market, potentially reflecting the company's niche market position and specialized business model. Market expectations appear to incorporate the company's stable profitability and specialized market positioning.

Strategic Advantages And Outlook

The company's strategic advantages include deep domain expertise in simulation technology, established relationships in China's rail transport sector, and successful diversification into adjacent training markets. The outlook is supported by China's ongoing infrastructure development and increasing emphasis on specialized workforce training. Technological evolution in simulation fidelity and the expansion of virtual training methodologies present both opportunities and challenges for maintaining competitive differentiation.

Sources

Company FilingsShenzhen 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