investorscraft@gmail.com

Intrinsic ValueJiangsu Boxin Investing&Holdings Co.,Ltd. (600083.SS)

Previous Close$0.92
Intrinsic Value
Upside potential
Previous Close
$0.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu Boxin Investing & Holdings Co., Ltd. operates as a diversified technology hardware manufacturer, primarily focused on consumer electronics and smart solutions. Its core revenue model is derived from the sale of AI and big data-enabled products, including a portfolio of personal audio devices like noise-canceling earphones and children's smartwatches, alongside smart home appliances such as electric toothbrushes, air purifiers, and sweeping robots. The company also generates income through providing integrated smart solutions tailored for government, security, retail, and transportation sectors, including airports and metros. Operating within China's competitive consumer electronics and industrial IoT hardware sector, the company positions itself as a provider of affordable, technology-infused lifestyle and security products. Its market position is that of a niche domestic player, leveraging local manufacturing and distribution channels to serve both consumer and institutional clients without a dominant market share in its fragmented industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 279.4 million for FY 2023, but significant operational challenges are evident with a net loss of CNY 123.8 million. Profitability metrics are deeply negative, reflected in a diluted EPS of -CNY 0.54. Operating cash flow was also negative at CNY -0.38 million, indicating inefficiency in converting sales into cash and raising concerns about the sustainability of its current business model without external funding.

Earnings Power And Capital Efficiency

Jiangsu Boxin's earnings power is currently severely impaired, as evidenced by its substantial net loss. The negative operating cash flow further underscores an inability to self-fund operations. Capital expenditures were minimal at CNY -92,654, suggesting a lack of significant investment in maintaining or growing productive capacity, which constrains future earnings potential and indicates poor capital allocation efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. While the company holds CNY 17.1 million in cash, it carries a considerably larger total debt burden of CNY 110.6 million. This high debt-to-cash ratio signals significant liquidity risk and financial leverage, posing a threat to its solvency and overall financial health, especially amidst ongoing operating losses.

Growth Trends And Dividend Policy

Current financials do not indicate positive growth trends, with the company reporting a net loss. Reflecting its financial distress and need to conserve capital, the company has a clear dividend policy of non-payment, with a dividend per share of CNY 0. All available resources are likely being directed towards stabilizing operations rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 211.6 million, the market is valuing the company at a significant discount to its annual revenue, which is typical for firms experiencing deep losses. The beta of 0.848 suggests the stock is perceived as slightly less volatile than the broader market, potentially pricing in a subdued outlook with limited near-term catalysts for a recovery.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified portfolio across consumer electronics and institutional smart solutions within the growing Chinese tech market. However, the outlook is clouded by severe profitability issues and a weak balance sheet. A successful turnaround is contingent on achieving cost control, improving operational efficiency, and potentially restructuring its debt to secure a viable path forward.

Sources

Company DescriptionPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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