investorscraft@gmail.com

Intrinsic ValueJiangsu Yangdian Science & Technology Co. Ltd. (301012.SZ)

Previous Close$27.18
Intrinsic Value
Upside potential
Previous Close
$27.18

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 Yangdian Science & Technology Co. Ltd. operates as a specialized manufacturer in the electrical equipment sector, focusing on the research, production, and sale of amorphous alloy transformers and related manufacturing equipment. The company's core revenue model is derived from selling its proprietary amorphous alloy cores, various transformer series including oil-immersed and dry-type models, and specialized automation machinery for transformer production. This positions the firm within the critical energy infrastructure value chain, serving power distribution networks that require high-efficiency transformers to reduce energy losses. Its market position is built on technological specialization in amorphous alloys, which offer superior magnetic properties compared to traditional silicon steel, appealing to utilities and industrial customers seeking energy-saving solutions. The company's integrated approach, offering both finished transformers and the manufacturing equipment to produce them, creates a unique niche, potentially capturing value across different stages of the supply chain. Founded in 1993 and based in Taizhou, China, it has established a long-standing presence in a specialized segment of the hardware and equipment market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.33 billion. Net income stood at CNY 70.3 million, resulting in a net profit margin of roughly 5.3%. A notable point of concern is the negative operating cash flow of CNY -116 million, which, combined with capital expenditures of CNY -39.8 million, indicates significant cash usage from operations during the period, warranting further investigation into working capital movements.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a diluted EPS of CNY 0.50. The divergence between positive net income and negative operating cash flow suggests potential timing differences in receivables, inventory, or payables. The capital expenditure level indicates ongoing investment in maintaining or expanding productive capacity, which is essential for a manufacturing-focused business model in the technology hardware sector.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 205.5 million against total debt of CNY 325.3 million. This debt level relative to cash reserves indicates a leveraged position that requires monitoring. The overall financial health appears to be under pressure given the negative cash flow from operations, highlighting the importance of sustainable working capital management and profitability conversion into cash.

Growth Trends And Dividend Policy

Despite the cash flow challenges, the company maintained a shareholder return policy, distributing a dividend per share of CNY 0.10143. The commitment to paying a dividend alongside negative operational cash generation presents a mixed signal regarding capital allocation priorities and underscores the need for a return to positive cash generation to support such distributions sustainably over the long term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.46 billion, the market is valuing the company at a significant multiple relative to its current earnings. The beta of 0.427 suggests the stock has been less volatile than the broader market, which may reflect its niche, specialized industrial nature. The valuation implies market expectations for future growth and improved cash flow generation beyond the current fiscal year's performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in energy-efficient amorphous alloy transformer technology, which aligns with global trends towards grid modernization and energy conservation. The outlook depends on its ability to translate its technological niche into consistent, cash-generative profitability. Key challenges include managing working capital efficiently and navigating competitive pressures within the Chinese electrical equipment market to improve its operational cash flow profile.

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