investorscraft@gmail.com

Intrinsic ValueNingbo Joyson Electronic Corp. (600699.SS)

Previous Close$27.98
Intrinsic Value
Upside potential
Previous Close
$27.98

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

Ningbo Joyson Electronic Corp. is a globally integrated automotive technology supplier operating within the Consumer Cyclical sector, specializing in the research, development, and manufacturing of critical electronic components and safety systems. Its core revenue model is driven by supplying original equipment manufacturers (OEMs) with a diversified portfolio that includes advanced driver control systems, air conditioning controls, electronic control units, and sensor technologies, positioning it as a key enabler of vehicle electrification and intelligence. The company has established a significant market position by leveraging its extensive manufacturing base in China and international operations to serve the global automotive industry, competing by offering integrated solutions that enhance vehicle safety, efficiency, and connectivity for the evolving automotive market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 55.86 billion, demonstrating its significant scale within the auto parts sector. However, net income of CNY 960 million indicates a relatively thin net profit margin, reflecting competitive industry pressures and potentially high operational costs. Strong operating cash flow of CNY 4.60 billion provides a solid foundation for funding ongoing operations and strategic initiatives.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.69, translating the bottom-line profitability to a per-share basis. The company generated substantial operating cash flow, which comfortably covered its capital expenditures of CNY 3.21 billion. This indicates the core business is self-funding its investments in property, plant, and equipment to support future growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 7.26 billion against total debt of CNY 20.92 billion, indicating a leveraged financial structure common for capital-intensive manufacturing. The moderate beta of 0.489 suggests the stock has been less volatile than the broader market, which may appeal to certain investors seeking relative stability within the cyclical auto industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.26. This provides a yield for income-focused investors while retaining a significant portion of earnings for reinvestment into the business, supporting its growth trajectory in automotive electronics and safety systems.

Valuation And Market Expectations

With a market capitalization of approximately CNY 37.84 billion, the market valuation reflects investor expectations for the company's role in the evolving automotive landscape, including electrification and smart vehicle trends. The current valuation incorporates both the company's established market position and its growth potential in these high-demand areas.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated product portfolio spanning safety systems, electronic controls, and new energy vehicle components, catering to the industry's shift towards smarter, cleaner vehicles. Its outlook is tied to global automotive production cycles and its ability to continuously innovate and secure contracts with major OEMs worldwide.

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