investorscraft@gmail.com

Intrinsic ValueNingbo Joy Intelligent Logistics Technology Co.,Ltd. (301198.SZ)

Previous Close$14.26
Intrinsic Value
Upside potential
Previous Close
$14.26

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

Ningbo Joy Intelligent Logistics Technology Co., Ltd. operates within the packaging and containers industry, focusing on the design, production, and sale of reusable and intelligent logistics packaging solutions. Its core revenue model is derived from the manufacturing and distribution of a specialized product portfolio, including recyclable turnover boxes, customized blisters, material racks, and storage containers, primarily tailored for the automotive parts supply chain. The company serves a critical niche by providing products that facilitate the efficient production, transportation, and storage of components for automobile manufacturers and their suppliers. This positions it as a specialized industrial supplier deeply integrated into modern, lean manufacturing processes that prioritize logistics efficiency and sustainability. Its market position is defined by its technological focus on 'intelligent' and recyclable packaging, catering to the specific, high-value demands of the auto sector in China. The emphasis on customization allows it to build long-term client relationships, though it also creates dependency on the cyclical performance of its primary end-market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 366 million. However, it recorded a net loss of CNY 11.8 million, resulting in a diluted earnings per share of -CNY 0.07. This indicates profitability challenges despite generating substantial sales. The company demonstrated positive operating cash flow of CNY 94.6 million, which suggests that its core operations are cash-generative, a positive sign amidst the reported net loss.

Earnings Power And Capital Efficiency

The negative net income points to a period of compressed earnings power. A significant capital expenditure outflow of CNY 138.7 million, which exceeded the operating cash flow, indicates the company is heavily investing in its productive capacity. This substantial investment cycle may be aimed at future growth but currently weighs on near-term capital efficiency and free cash flow generation.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 319.1 million. Total debt stands at CNY 215.2 million, resulting in a net cash position. This strong balance sheet provides a buffer to navigate the current period of operational losses and supports its ongoing capital investment program without immediate financial distress.

Growth Trends And Dividend Policy

Despite the net loss, the company paid a dividend of CNY 0.12 per share, which may indicate a commitment to shareholder returns or a policy based on accumulated reserves. The significant capital expenditures suggest a strategic focus on expanding capacity, pointing to management's expectations for future growth, although current top-line performance and profitability trends require monitoring.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.06 billion, the market valuation appears to be factoring in future growth potential rather than current earnings, given the company's loss-making status. The low beta of 0.478 suggests the stock has historically been less volatile than the broader market, which may reflect its niche, industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the intelligent logistics packaging niche for the auto industry. Its focus on recyclable and customized solutions aligns with broader trends towards supply chain efficiency and sustainability. The outlook is contingent on its ability to leverage recent capital investments to drive revenue growth and return to profitability, while navigating the cyclicality of its core automotive market.

Sources

Company Description and Financial 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