investorscraft@gmail.com

Intrinsic ValueNingbo Jianan Electronics Co.,Ltd (300880.SZ)

Previous Close$19.01
Intrinsic Value
Upside potential
Previous Close
$19.01

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

Ningbo Jianan Electronics operates as a specialized manufacturer within the smart energy metering sector, focusing on the research, development, and production of advanced metering infrastructure. The company's core revenue model is derived from selling a comprehensive portfolio of smart energy meters, data collection systems, and related hardware to utility providers globally. Its product suite includes single-phase, two-phase, and three-phase smart meters, payment meters, ICE meters, grid meters, meter boxes, concentrators, and acquisitor collectors, forming an integrated ecosystem for modern energy management. Operating in the competitive technology hardware segment, the company has established a significant market position by serving as a key supplier to China's dominant state-owned grid operators, namely China State Grid and China Southern Power Grid. This strategic focus on domestic infrastructure provides a stable revenue foundation while the company pursues international expansion across Asia, Africa, the Middle East, Europe, and South America. Jianan's market positioning leverages its technical expertise and long-standing industry relationships, having been founded in 1999, which enables it to compete effectively in both standardized and customized metering solutions. The company's specialization in smart grid technology aligns with global trends toward energy efficiency and digital infrastructure modernization, positioning it to benefit from continued utility sector investments in advanced metering systems worldwide.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of approximately CNY 1.01 billion and net income of CNY 193 million, translating to a healthy net margin of around 19%. Operating cash flow generation was robust at CNY 309 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 68 million suggest moderate investment in maintaining and expanding production capacity while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

Jianan Electronics exhibits substantial earnings power with diluted EPS of CNY 0.99, reflecting effective utilization of its operational base. The company generated strong operating cash flow relative to its net income, indicating quality earnings. The moderate capital expenditure requirements relative to operating cash flow suggest the business model does not require intensive reinvestment to maintain competitive positioning, supporting sustainable capital returns.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 688 million significantly exceeding total debt of CNY 155 million, resulting in a net cash position. This strong liquidity profile provides substantial financial flexibility for operational needs and strategic initiatives. The low debt level relative to equity indicates minimal financial risk and capacity to weather industry cyclicality.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.45 per share while maintaining ample retention for growth initiatives. The dividend payout ratio of approximately 45% balances current returns with reinvestment needs. Growth prospects are supported by global smart grid modernization trends and the company's expanding international footprint beyond its core Chinese utility customers.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.95 billion, the company trades at a P/E ratio of around 20x based on current earnings. The low beta of 0.30 suggests the market perceives the stock as relatively defensive, likely reflecting the stable nature of utility infrastructure spending. Valuation multiples appear to incorporate expectations for steady growth rather than rapid expansion.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term relationships with major Chinese grid operators and technical expertise in smart metering technology. The outlook remains positive given global energy transition trends driving smart grid investments. International expansion provides growth optionality, though dependence on Chinese utility procurement cycles represents a key operational consideration that management must navigate strategically.

Sources

Company filingsMarket data

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