investorscraft@gmail.com

Intrinsic ValueJiangsu Jingxue Insulation Technology Co.,Ltd. (301010.SZ)

Previous Close$22.59
Intrinsic Value
Upside potential
Previous Close
$22.59

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 Jingxue Insulation Technology operates as a specialized manufacturer of energy-saving thermal insulation materials primarily for industrial building envelope systems in China. The company's core revenue model centers on the research, development, production, and sale of cold storage insulation boards, industrial doors, and energy-saving building plates. These products serve critical applications across cold chain logistics, food processing, biopharmaceuticals, and precision electronics industries, positioning the company within the industrial construction materials sector. Jingxue distinguishes itself through vertical integration, offering comprehensive services from product design to system installation and maintenance for cold storage enclosure systems. This integrated approach creates value for clients in temperature-sensitive industries requiring reliable thermal efficiency. The company's market position is strengthened by its technical expertise in polyisocyanurate (PIR) and polyurethane (PUR) insulation technologies, which are essential for meeting China's growing demand for energy-efficient industrial infrastructure. Operating since 1993, Jingxue has established relationships across multiple industrial segments that depend on precise climate control, benefiting from China's expanding cold chain logistics network and industrial modernization initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.12 billion for the period, demonstrating its established market presence in industrial insulation materials. However, profitability metrics indicate challenges, with net income of CNY 29.9 million translating to a narrow net margin of approximately 2.7%. Operating cash flow was negative at CNY -42.3 million, potentially reflecting working capital investments or timing differences in the project-based business model. The modest profitability suggests competitive pressures or operational inefficiencies that warrant monitoring.

Earnings Power And Capital Efficiency

Jiangsu Jingxue generated diluted EPS of CNY 0.28, reflecting moderate earnings power relative to its market capitalization. Capital expenditures of CNY -10.2 million were relatively contained compared to revenue, indicating a capital-light operational model for an industrial manufacturer. The negative operating cash flow relative to positive net income suggests potential challenges in cash conversion efficiency, which may be characteristic of project-based revenue recognition or inventory management in the construction materials sector.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 138.9 million against total debt of CNY 79.8 million, indicating a net cash position and strong liquidity. This balanced sheet provides flexibility for operational needs and potential investments. The debt level appears manageable relative to the company's equity base, suggesting a low-risk financial profile that supports stability during industry cycles.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.20, representing a payout ratio of approximately 71% of diluted EPS. This substantial distribution indicates management's confidence in sustainable cash generation despite the negative operating cash flow reported for the period. The dividend policy aligns with returning value to shareholders while maintaining financial stability given the company's net cash position.

Valuation And Market Expectations

With a market capitalization of CNY 2.11 billion, the company trades at approximately 1.9 times revenue and 70.6 times net income, reflecting premium valuation multiples that may incorporate growth expectations in China's cold chain and industrial insulation markets. The beta of 1.16 indicates moderate sensitivity to broader market movements, slightly above average volatility for industrial sector companies.

Strategic Advantages And Outlook

Jiangsu Jingxue's strategic position benefits from China's ongoing infrastructure development, particularly in cold chain logistics and temperature-controlled industrial facilities. The company's long-standing industry presence since 1993 provides established customer relationships and technical expertise in specialized insulation applications. Future performance will likely depend on execution capabilities within China's evolving industrial construction landscape and the company's ability to maintain competitive advantages in energy-efficient building solutions.

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