investorscraft@gmail.com

Intrinsic ValueJinxi Axle Company Limited (600495.SS)

Previous Close$4.86
Intrinsic Value
Upside potential
Previous Close
$4.86

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

Jinxi Axle Company Limited operates as a specialized manufacturer in China's railway equipment sector, producing critical components including axles, bogies, wheel sets, and complete railway vehicles. The company serves both freight and passenger rail markets with products ranging from flat cars and tank cars to subway and light rail components, while also manufacturing defense equipment and casting products. Jinxi Axle maintains a strategic position within China's extensive railway infrastructure ecosystem, supplying essential components for freight cars, passenger cars, locomotives, and urban transit systems. The company has expanded its global footprint with exports to approximately 20 countries, leveraging China's dominant position in railway manufacturing and infrastructure development. This diversified product portfolio across both component manufacturing and complete vehicle production provides multiple revenue streams while serving the comprehensive needs of railway operators and manufacturers.

Revenue Profitability And Efficiency

The company generated CNY 1.31 billion in revenue with net income of CNY 23.08 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow of CNY 16.15 million indicates adequate operational funding, though capital expenditures of CNY -36.10 million suggest ongoing investment requirements. The diluted EPS of CNY 0.02 demonstrates modest earnings generation relative to the company's scale and market position.

Earnings Power And Capital Efficiency

Jinxi Axle exhibits moderate earnings power with a net margin of approximately 1.76%, characteristic of industrial manufacturing operations. The company maintains positive operating cash flow despite significant capital investment requirements, indicating fundamental operational viability. The balance between capital expenditures and operational cash generation suggests careful capital allocation in a cyclical industry environment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 698.44 million in cash and equivalents against total debt of CNY 312.47 million, indicating robust financial flexibility. This conservative capital structure provides stability in a capital-intensive sector, with ample cash reserves supporting both operational needs and strategic investments. The low debt-to-cash ratio suggests minimal financial risk and capacity for strategic initiatives.

Growth Trends And Dividend Policy

Jinxi Axle demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.014, representing a payout from current earnings. The company's export presence across 20 countries indicates international growth potential alongside domestic railway infrastructure development. Capital expenditure levels suggest ongoing investment in production capacity and technological capabilities to support future growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 6.22 billion, the company trades at a significant premium to book value, reflecting market expectations for China's railway infrastructure growth. The beta of 0.709 indicates lower volatility than the broader market, typical for industrial companies with stable government-supported customer bases. Valuation metrics suggest investor confidence in the company's strategic position within China's railway ecosystem.

Strategic Advantages And Outlook

Jinxi Axle benefits from its specialized expertise in railway components and vehicles within China's extensive rail network development. The company's diversified product range and export capabilities provide multiple growth avenues, while its strong balance sheet supports strategic flexibility. Ongoing infrastructure investments in China and international railway projects present sustained demand opportunities for specialized manufacturers with established capabilities and quality standards.

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