investorscraft@gmail.com

Intrinsic ValueJirfine Intelligent Equipment Co Ltd (301603.SZ)

Previous Close$70.70
Intrinsic Value
Upside potential
Previous Close
$70.70

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

JirFine Intelligent Equipment Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing on the research, development, production, and sale of a diverse portfolio of CNC machine tools. The company's core revenue model is driven by the sale of its precision equipment, which includes high-speed drilling and tapping centers, vertical and gantry machining centers, horizontal and composite machining centers, precision carving machines, vertical turning centers, engraving machines, and CNC lathes. This comprehensive product line is strategically designed to serve a broad industrial clientele, positioning the firm as a key supplier to manufacturers in general equipment, consumer electronics, auto parts, molds, and construction machinery, as well as more specialized sectors like military, energy, medical equipment, aerospace, and 5G communications. Founded in 2009 and based in the major manufacturing hub of Dongguan, the company leverages its geographical and industrial expertise to cater to the demanding precision requirements of modern manufacturing, establishing a solid market position as a domestic provider of intelligent manufacturing solutions essential for industrial automation and efficiency.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.76 billion, achieving a net income of CNY 205.2 million. This translates to a net profit margin of approximately 11.7%, indicating reasonable profitability from its core operations. However, a negative operating cash flow of CNY -240.4 million was reported, which, when considered alongside capital expenditures of CNY -46.5 million, suggests potential working capital pressures or timing differences in cash collection during the period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 1.99. The capital expenditure level, while negative in the cash flow statement, represents a relatively modest investment compared to revenue, indicating a potentially capital-light model for growth or a period following significant prior investments. The relationship between operating cash flow and earnings will be a key area for monitoring in subsequent periods.

Balance Sheet And Financial Health

JirFine maintains a strong liquidity position with cash and equivalents of CNY 382.3 million. Total debt is reported at a manageable level of CNY 43.4 million, suggesting a conservative leverage profile and a robust balance sheet. This low debt-to-cash ratio provides significant financial flexibility for operational needs and potential strategic investments without over-reliance on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.10. This payout represents a dividend yield on the current earnings, signaling a commitment to returning capital to shareholders while potentially retaining earnings for future growth initiatives within the intelligent equipment and industrial automation markets it serves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.01 billion, the market valuation implies a significant premium relative to the company's current earnings, reflecting investor expectations for future growth in the CNC machinery and industrial automation sector. The negative beta of -0.23 suggests a historical low correlation with the broader market, which may appeal to certain investor profiles seeking diversification.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on CNC machine tools and its positioning within China's vast industrial base. Serving high-growth sectors like 5G, aerospace, and automotive provides a diversified demand base. The outlook is tied to the continued adoption of automation and advanced manufacturing technologies across its target industries, though it operates in a competitive landscape where technological innovation and cost efficiency are critical for sustained success.

Sources

Company Public FilingsShenzhen Stock Exchange

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