investorscraft@gmail.com

Intrinsic ValueJiangsu Etern Company Limited (600105.SS)

Previous Close$26.43
Intrinsic Value
Upside potential
Previous Close
$26.43

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 Etern Company Limited operates as a specialized manufacturer in China's communication cable industry, providing comprehensive connectivity solutions including optical, data, coaxial, and specialized cables alongside optical fibers and related components. The company generates revenue through manufacturing and selling these physical products while also offering value-added services such as communication data services, engineering solutions, system integration, and after-sales support platforms. Operating within the competitive technology hardware sector, Etern has established itself as an integrated provider serving telecommunications infrastructure needs with a product portfolio that spans from basic cables to sophisticated optical chips and communication devices. The company's market position is strengthened by its vertical integration capabilities and longstanding presence since 1994, allowing it to serve both domestic infrastructure projects and potentially international markets requiring reliable communication cabling solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.11 billion with net income of CNY 61.4 million, indicating thin profit margins of approximately 1.5%. Operating cash flow was negative CNY 336 million, suggesting potential working capital challenges or investment phase. Capital expenditures of CNY 233 million reflect ongoing investments in production capabilities and technological upgrades within the competitive communication equipment sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.04 demonstrates modest earnings power relative to the company's scale. The negative operating cash flow coupled with significant capital expenditures indicates capital-intensive operations requiring careful management. The company's ability to generate returns on invested capital appears constrained by competitive market conditions and operational efficiency challenges.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.51 billion in cash against total debt of CNY 2.84 billion, indicating moderate leverage. The debt-to-equity position requires monitoring given the negative operating cash flow. Liquidity appears adequate with substantial cash reserves, though the debt burden may pressure financial flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.05 per share, representing a payout that exceeds current earnings. This suggests either a commitment to shareholder returns or potentially unsustainable distribution levels. Growth trends appear challenged given the modest profitability and negative cash generation, indicating potential headwinds in expanding market share or improving operational performance.

Valuation And Market Expectations

With a market capitalization of CNY 16.01 billion, the company trades at significant multiples relative to current earnings and revenue, suggesting market expectations for future growth or recovery. The low beta of 0.101 indicates relative insulation from broader market volatility, possibly reflecting the company's niche positioning in essential communication infrastructure.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1994 and comprehensive product portfolio provide foundational advantages in China's communication infrastructure market. However, operational efficiency improvements and cash flow generation remain critical challenges. The outlook depends on leveraging integrated capabilities to capture demand from telecommunications upgrades while addressing current profitability constraints through cost optimization and potential market expansion.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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