investorscraft@gmail.com

Intrinsic ValueTianJin JinRong TianYu Precision Machinery Inc. (300988.SZ)

Previous Close$25.13
Intrinsic Value
Upside potential
Previous Close
$25.13

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

TianJin JinRong TianYu Precision Machinery Inc. operates as a specialized manufacturer in China's industrial sector, focusing on the research, development, and production of precision metal molds and components. The company's core revenue model is built on supplying highly engineered parts to two primary end-markets: electrical equipment and automotive systems. Within the electrical segment, it provides critical components for low-voltage and medium-voltage power distribution, industrial automation controls, and energy equipment. For automotive clients, the company manufactures a diverse range of parts including shock absorption components, safety-critical elements, air conditioning and seating systems, and lightweight structural parts. This dual-market approach diversifies its revenue streams while leveraging its core competency in precision metal fabrication. The company has established a position as a specialized supplier within complex industrial supply chains, serving manufacturers that require high-tolerance, reliable components. Its operations are situated in the competitive but essential niche of precision manufacturing, where technical capability and consistent quality are key differentiators. The recent expansion into home, industrial, and commercial energy storage products represents a strategic move to capitalize on growing demand in the renewable energy ecosystem, potentially opening new growth avenues beyond its traditional markets.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.84 billion for FY 2024, with net income of CNY 75.8 million, indicating a net margin of approximately 4.1%. Operating cash flow was positive at CNY 181.1 million, providing fundamental support for business operations. The significant capital expenditures of CNY 314.2 million suggest ongoing investment in production capacity and technological capabilities, which may impact short-term cash flow but could enhance long-term competitive positioning in the precision manufacturing sector.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.54 for the period, reflecting the company's earnings capacity relative to its equity base. The substantial capital expenditure program indicates a focus on expanding production capabilities, though this investment level relative to operating cash flow suggests the company is in a growth phase that requires careful capital allocation. The relationship between capital investments and future earnings generation will be critical for assessing long-term capital efficiency.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 238.2 million against total debt of CNY 536.5 million, indicating a leveraged financial structure common in capital-intensive manufacturing. The debt level relative to equity and cash flow will be important to monitor, particularly given the cyclical nature of both automotive and industrial equipment markets. The balance sheet structure suggests capacity for operational funding but may require careful management during industry downturns.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.167 per share, demonstrating a commitment to shareholder returns despite substantial capital investment requirements. The significant capital expenditure program suggests management is prioritizing growth initiatives, potentially in the emerging energy storage segment. The balance between reinvestment for expansion and returning capital to shareholders reflects a growth-oriented strategy with moderate income distribution to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.4 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The beta of 0.724 suggests lower volatility than the broader market, which may reflect the company's established position in industrial supply chains. Market expectations appear to balance growth potential from new energy storage applications against the cyclical nature of its core automotive and electrical equipment markets.

Strategic Advantages And Outlook

The company's strategic position is anchored in its technical capabilities in precision metal fabrication and its diversified customer base across electrical and automotive sectors. The expansion into energy storage products represents a forward-looking initiative to capture growth in renewable energy infrastructure. Key challenges include managing capital intensity while navigating cyclical demand patterns in core markets. The outlook depends on successful execution of growth investments and maintaining competitive advantages in precision manufacturing quality and efficiency.

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