investorscraft@gmail.com

Intrinsic ValueTongling Jingda Special Magnet Wire Co., Ltd. (600577.SS)

Previous Close$13.84
Intrinsic Value
Upside potential
Previous Close
$13.84

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

Tongling Jingda Special Magnet Wire Co., Ltd. is a specialized manufacturer of enameled magnet wires and related conductors, operating within the industrials sector's electrical equipment and parts industry. The company's core revenue model is based on the production and sale of a diverse portfolio of high-performance wires, including polyimide, polyamide-imide, and various composite enameled copper and aluminum wires, which are critical components in electromagnetic applications. Its products serve essential roles across multiple end-markets, including household appliances, automotive systems, electronics, electric power infrastructure, communication networks, and power tools, providing it with a diversified industrial customer base. Founded in 1990 and based in Tongling, China, the company has established a strong domestic presence while also exporting to Europe and South Asia, positioning itself as a key supplier in the global specialty wire market. Its extensive product range, which also includes automobile wires, special conductors, rod materials, and drawing dies, supports its competitive positioning by catering to specific technical requirements and enabling cross-selling opportunities within its industrial clientele.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 22.3 billion for the period, demonstrating significant scale in its niche market. However, net income was CNY 561.7 million, resulting in a relatively thin net margin, indicative of a competitive and potentially cost-sensitive operating environment. A notable concern is the negative operating cash flow of CNY -589.2 million, which may signal working capital intensity or timing differences in receivables and inventory management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.26, reflecting the company's earnings power on its substantial revenue base. The negative free cash flow, calculated from the negative operating cash flow and capital expenditures of CNY -157.7 million, suggests capital was consumed during the period rather than generated, which could impact future investment flexibility and returns to shareholders.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.1 billion against total debt of CNY 4.1 billion, indicating a leveraged financial structure. This debt level, relative to equity and earnings, requires careful monitoring, though a beta of 0.27 suggests the market perceives lower volatility and potentially stable cash flows to service obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.09. This payout, against earnings of CNY 0.26 per share, represents a payout ratio that appears sustainable, balancing shareholder returns with retained earnings for potential reinvestment and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.1 billion, the market values the company at a significant multiple of its earnings, implying expectations for future growth or operational improvement. The low beta further suggests investors view the stock as a less volatile industrial holding, possibly pricing in stable long-term demand for its specialized products.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep specialization and extensive product portfolio within the magnet wire segment, catering to diverse and essential industries. Its outlook is tied to global industrial production, electrification trends, and automotive demand, though it must navigate competitive pressures, input cost volatility, and the need to improve cash flow generation to strengthen its financial profile and support sustained growth.

Sources

Company DescriptionFinancial 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