investorscraft@gmail.com

Intrinsic ValueAnHui Jinchun Nonwoven Co., Ltd. (300877.SZ)

Previous Close$27.79
Intrinsic Value
Upside potential
Previous Close
$27.79

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

Anhui Jinchun Nonwoven Co., Ltd. operates as a specialized manufacturer within the nonwoven fabrics industry, primarily serving the consumer cyclical sector. The company's core revenue model is based on the production and sale of various nonwoven materials, including spunlace, hot air, silk microfiber, and meltblown nonwovens. These products are essential components for sanitary materials, civil cleaning applications, decorative items, and industrial materials, positioning the company as a key supplier in multiple downstream manufacturing chains. Jinchun's market position is defined by its technical specialization in fabricating differentiated nonwoven substrates that meet specific performance requirements across diverse applications. The company operates in a competitive landscape where product quality, consistency, and cost efficiency are critical determinants of success. Its foundation in 2011 and subsequent growth reflect its ability to establish itself as a reliable domestic supplier in China's substantial nonwovens market, which serves both domestic consumption and export-oriented manufacturing sectors. The company's strategic focus on multiple nonwoven technologies allows it to address varying customer needs while maintaining operational flexibility in response to shifting market demands for specialized textile materials.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, the company reported revenue of approximately CNY 1.03 billion. Net income stood at CNY 30.9 million, resulting in a net profit margin of approximately 3.0%. Operating cash flow was positive at CNY 35.6 million, though capital expenditures of CNY 57.8 million indicate ongoing investment in production capacity. The diluted earnings per share of CNY 0.26 reflects the company's current earnings power relative to its equity base.

Earnings Power And Capital Efficiency

The company generated modest earnings with a return on revenue of about 3%. Operating cash flow coverage of capital expenditures was limited, with operating cash flow covering approximately 62% of capex requirements. The capital expenditure intensity suggests the company is maintaining or expanding its production capabilities, which may support future revenue growth but currently pressures free cash flow generation.

Balance Sheet And Financial Health

Jinchun maintains a conservative financial structure with cash and equivalents of CNY 275.1 million against total debt of CNY 84.6 million, indicating a strong liquidity position. The net cash position provides financial flexibility and reduces interest expense burdens. The balance sheet appears well-positioned to withstand industry cyclicality while supporting operational requirements without excessive leverage.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.10 per share despite modest earnings, representing a payout ratio of approximately 38%. This suggests management's commitment to shareholder returns while balancing retention of earnings for reinvestment. The capital expenditure program indicates focus on capacity expansion or technological upgrades to drive future growth, though current profitability levels remain constrained.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.14 billion, the company trades at a price-to-earnings ratio of around 101 based on trailing earnings, indicating high growth expectations from the market. The beta of 0.337 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its nonwoven products despite its consumer cyclical classification.

Strategic Advantages And Outlook

Jinchun's strategic position is anchored in its specialized manufacturing capabilities across multiple nonwoven technologies, serving essential hygiene and industrial applications. The company's net cash balance sheet provides stability amid industry cycles. Future performance will depend on effectively deploying capital expenditures to enhance production efficiency and capture growth in demand for technical nonwovens, particularly in sanitary and industrial segments where quality specifications are critical.

Sources

Company Financial ReportsShenzhen 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