investorscraft@gmail.com

Intrinsic ValueShandong Jinjing Science and Technology Stock Co., Ltd. (600586.SS)

Previous Close$5.69
Intrinsic Value
Upside potential
Previous Close
$5.69

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

Shandong Jinjing Science and Technology operates as a specialized glass and chemical products manufacturer in China's basic materials sector. The company generates revenue through the production and sale of diverse glass variants including ultra-white, coated, solar film, automotive, and fire-proof glass, alongside chemical products like soda ash and baking soda. Operating within the competitive specialty chemicals industry, Jinjing serves both domestic and international markets through export channels, leveraging its established manufacturing capabilities since 1999. The company's market position is characterized by its product diversification across construction, automotive, and solar energy applications, though it faces intense competition in China's fragmented glass manufacturing sector. Its integrated approach combining glass production with chemical manufacturing provides some operational synergies while catering to industrial and consumer end-markets.

Revenue Profitability And Efficiency

The company reported CNY 6.45 billion in revenue with net income of CNY 60.48 million, indicating thin margins in a competitive market. Operating cash flow of CNY 624.76 million significantly exceeded net income, suggesting strong cash conversion efficiency. Capital expenditures of CNY 343.50 million represent ongoing investment in production capacity and technological upgrades to maintain competitiveness.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.04 reflects modest earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income indicates quality earnings despite margin pressures. The company maintains adequate liquidity with cash reserves supporting operational needs and strategic investments in a capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.71 billion in cash against CNY 1.75 billion in total debt, indicating near-balanced leverage. This financial structure provides moderate flexibility while maintaining debt service capacity. The company's liquidity position appears adequate for near-term obligations and operational requirements in the cyclical glass manufacturing industry.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.015 per share, indicating a focus on capital retention. Growth trends appear muted given the competitive industry landscape and modest profitability metrics. The dividend yield remains minimal, suggesting management prioritizes reinvestment over shareholder returns in the current operational environment.

Valuation And Market Expectations

With a market capitalization of CNY 7.28 billion, the company trades at approximately 1.13 times revenue, reflecting market expectations for moderate growth. The beta of 1.402 indicates higher volatility than the broader market, typical for cyclical materials companies. Valuation metrics suggest the market prices the company as a stable but growth-constrained operator in a competitive sector.

Strategic Advantages And Outlook

The company's strategic advantages include product diversification across multiple glass segments and integrated chemical production. However, operating in a highly competitive market with thin margins presents ongoing challenges. The outlook remains cautious given industry cyclicality, though the company's established market presence and export capabilities provide some stability in navigating market fluctuations.

Sources

Company financial reportsShanghai Stock 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