investorscraft@gmail.com

Intrinsic ValueJiangsu Zongyi Co.,LTD (600770.SS)

Previous Close$6.72
Intrinsic Value
Upside potential
Previous Close
$6.72

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 Zongyi operates as a diversified technology and clean energy company with three distinct business segments: photovoltaic power generation, semiconductor products, and integrated finance. The company develops and manages solar power stations across international markets including Italy, Germany, and the United States, while simultaneously manufacturing advanced semiconductor components such as high-end hearing aid chips, micro-crypto products, and smart card security solutions. This dual focus on renewable energy infrastructure and specialized technology products positions the company at the intersection of two high-growth sectors, though its diversified approach creates a complex operational structure. The company maintains additional involvement in traditional Chinese medicine, new materials, and equity investments, creating a broadly diversified but potentially unfocused business portfolio that spans multiple industries without clear market leadership in any single domain.

Revenue Profitability And Efficiency

The company generated CNY 347.9 million in revenue with net income of CNY 30.2 million, reflecting a net margin of approximately 8.7%. Operating cash flow of CNY 74.9 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY -45.7 million suggest ongoing investment in its diversified business operations, though the relatively modest revenue base indicates a smaller-scale operation within its sectors.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.0232, the company demonstrates modest earnings power relative to its market capitalization. The positive operating cash flow generation of CNY 74.9 million compared to capital expenditures suggests reasonable capital allocation efficiency. The company's diversified business model may create challenges in achieving optimal capital efficiency across its multiple operating segments with differing return profiles.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 1.05 billion in cash and equivalents against total debt of CNY 339 million, indicating robust financial flexibility. The low debt-to-equity implied by these figures suggests conservative financial management. The substantial cash position provides strategic optionality for future investments or operational expansion across its diverse business segments.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for reinvestment in its diversified business operations. This approach aligns with its growth strategy across clean energy, semiconductor technology, and financial investments. The absence of dividend payments suggests management prioritizes capital allocation toward business expansion rather than shareholder distributions.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.68 billion, the company commands a significant premium to its current revenue and earnings, reflecting market expectations for growth in its clean energy and semiconductor segments. The low beta of 0.325 suggests relative insulation from broader market volatility, potentially due to its diversified business model and specialized market positions.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified exposure to high-growth sectors including renewable energy and advanced semiconductors. Its international photovoltaic operations provide geographic diversification, while semiconductor manufacturing offers technology sector exposure. The challenge remains integrating these disparate businesses effectively to create synergistic value rather than operating as a collection of unrelated assets.

Sources

Company descriptionFinancial metrics 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