investorscraft@gmail.com

Intrinsic ValueJiangsu Bojun Industrial Technology Co., Ltd (300926.SZ)

Previous Close$30.29
Intrinsic Value
Upside potential
Previous Close
$30.29

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 Bojun Industrial Technology operates as a specialized automotive components manufacturer, focusing on the research, development, production, and sale of precision automotive molds and parts. The company serves both domestic Chinese and international automotive markets with a comprehensive product portfolio that includes critical systems such as roof, steering, vehicle seating, powertrain, and interior/exterior components. This positions Bojun within the competitive automotive supply chain, where technical expertise and manufacturing precision are paramount for securing contracts with major automakers. The company's foundation in 2004 and headquarters in the industrial hub of Kunshan provide strategic advantages in accessing manufacturing clusters and talent pools. Its business model relies on securing long-term supply agreements, emphasizing engineering capabilities and production efficiency to maintain profitability in a sector characterized by stringent quality standards and cost pressures. Bojun's market position is that of a specialized supplier, competing on technological capability and reliability rather than scale alone, navigating the evolving demands of the automotive industry towards electrification and lightweighting.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 4.23 billion, demonstrating significant scale in its operations. Profitability was strong, with net income reaching CNY 613.1 million, translating to a healthy net margin. However, operational efficiency showed a strain as evidenced by negative operating cash flow of CNY -63.2 million, which, when considered alongside substantial capital expenditures, indicates heavy investment cycles that temporarily impacted cash generation from core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is substantiated by a diluted EPS of CNY 1.47, reflecting solid bottom-line performance per share. Capital allocation appears focused on expansion, with significant capital expenditures of CNY -549.5 million, suggesting investments in production capacity or technological upgrades. This substantial outlay indicates a strategy prioritizing future growth over immediate cash returns, which is typical for industrial technology firms in growth phases.

Balance Sheet And Financial Health

Jiangsu Bojun maintains a cash position of CNY 528.2 million against total debt of CNY 1.64 billion. This debt level indicates leverage used potentially for funding its capital expenditure program. The balance sheet structure suggests a moderate debt load that supports its industrial operations, though the negative operating cash flow warrants monitoring for its impact on overall financial flexibility and liquidity management going forward.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders despite its investment phase, evidenced by a dividend per share of CNY 0.15. This dividend policy, coupled with significant capital investments, points to a balanced approach aiming to reward shareholders while simultaneously funding growth initiatives. The growth trajectory is likely tied to the expansion of its production capabilities and the broader automotive market's evolution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.1 billion, the market values the company at a significant multiple relative to its earnings, reflecting growth expectations. A beta of 0.421 suggests the stock has been less volatile than the broader market, which may appeal to investors seeking exposure to the automotive sector with lower systematic risk, implying expectations of stable, defensive growth.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established presence since 2004, deep technical expertise in automotive molds and parts, and its location in a key Chinese industrial region. The outlook is leveraged to the health of the global automotive industry, particularly trends in vehicle production and the adoption of new technologies. Its success will depend on maintaining technological competitiveness and managing the capital intensity of its operations effectively.

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