investorscraft@gmail.com

Intrinsic ValueZhejiang JW Precision Machinery Co.,Ltd (300984.SZ)

Previous Close$74.88
Intrinsic Value
Upside potential
Previous Close
$74.88

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

Zhejiang JW Precision Machinery operates as a specialized manufacturer of precision bearing rings and automotive components within China's industrial sector. The company's core revenue model centers on the research, development, production, and direct sales of high-precision metal components to industrial OEMs. Its diverse product portfolio includes deep groove, angular contact, cylindrical roller, and tapered roller bearing rings, alongside automotive parts like pulleys, precision components, ABS end caps, and OWC ferrules. These products serve critical applications across transportation, engineering machinery, household appliances, and metallurgy industries, positioning the company as a vital supplier in industrial supply chains. JW Precision leverages its technical expertise in metal fabrication to cater to demanding precision requirements, establishing a niche in the competitive manufacturing landscape. The company's market position is reinforced by its integrated approach from R&D to production, allowing for quality control and customization. While operating primarily in the domestic Chinese market, its focus on precision components for essential industries provides a stable, though cyclical, demand base. The firm's specialization in bearing rings, a fundamental component in machinery, aligns with industrial automation and manufacturing upgrade trends in China.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.15 billion. Net income was CNY 26.1 million, resulting in a net profit margin of roughly 2.3%, indicating relatively thin profitability in a competitive manufacturing environment. Operating cash flow was positive at CNY 51.0 million, but this was substantially outweighed by significant capital expenditures of CNY 142.4 million, reflecting heavy investment in production capacity and equipment.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.34. The substantial capital expenditure program, which exceeded operating cash flow, suggests a focus on expanding or upgrading its manufacturing capabilities. This investment strategy aims to enhance long-term production efficiency and capacity, though it currently pressures short-term free cash flow generation and capital efficiency metrics.

Balance Sheet And Financial Health

JW Precision maintains a conservative financial structure with total debt of CNY 170.8 million. Cash and equivalents were reported at CNY 34.5 million. The balance sheet indicates a manageable debt level, providing some financial flexibility. The company's investments are primarily directed towards fixed assets, as evidenced by the high capital expenditures, which is typical for capital-intensive precision manufacturing businesses.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders by declaring a dividend per share of CNY 0.11. This payout represents a dividend yield based on the current market capitalization, signaling a shareholder-friendly policy despite its ongoing investment cycle. The strategic focus appears balanced between funding growth initiatives and providing investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.66 billion, the market valuation implies significant growth expectations relative to current earnings. A beta of 0.899 suggests the stock's volatility is slightly lower than the broader market average, which may reflect its niche industrial positioning and smaller size.

Strategic Advantages And Outlook

JW Precision's strategic advantage lies in its specialization in precision bearing rings, a critical component with steady demand from various industrial sectors. The outlook is tied to the health of its end markets, particularly engineering machinery and automotive sectors in China. Success will depend on maintaining technological competitiveness, managing input cost inflation, and effectively utilizing its recent capital investments to improve scale and profitability over the medium term.

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