investorscraft@gmail.com

Intrinsic ValueJ-Yuan Trust Co., Ltd. (600816.SS)

Previous Close$2.87
Intrinsic Value
Upside potential
Previous Close
$2.87

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

Anxin Trust Co., Ltd. operates as a specialized trust company within China's expansive financial services sector, providing tailored trust services to a diverse client base. Its core revenue model is built on managing trust assets and generating fees through structuring and administering investment products across targeted high-growth industries. The company facilitates capital allocation for projects in critical sectors including agriculture, biomedicine, city renovation, internet infrastructure, elderly care, logistics, and new energy, acting as a crucial intermediary between investors and these developmental projects. This strategic focus on national priority sectors positions Anxin Trust to capitalize on government-supported initiatives, though it also subjects the firm to regulatory shifts within China's tightly controlled financial landscape. Its market position is that of a niche player, leveraging deep sectoral expertise to compete against larger, diversified financial institutions by offering specialized product structuring and risk management for complex, long-term investments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 310.3 million, achieving a net income of CNY 53.2 million, which indicates a net profit margin of approximately 17.1%. This demonstrates an ability to convert a significant portion of its top-line figure into bottom-line earnings. Operating cash flow was strong at CNY 263.7 million, significantly exceeding net income and suggesting healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Anxin Trust generated diluted earnings per share of CNY 0.0054. The substantial operating cash flow of CNY 263.7 million, which far surpasses net income, points to robust underlying earnings quality and efficient cash conversion. Capital expenditures were a modest outflow of CNY 24.3 million, indicating a capital-light business model that does not require heavy reinvestment to maintain operations.

Balance Sheet And Financial Health

The firm maintains a solid liquidity position with cash and equivalents of CNY 402.1 million. Total debt stands at CNY 377.1 million, resulting in a conservative net cash position. This strong balance sheet structure provides a buffer against market volatility and supports financial stability without over-leverage.

Growth Trends And Dividend Policy

The company has adopted a conservative capital return policy, evidenced by a dividend per share of zero. This suggests a strategic preference for retaining all earnings to fund future operations or growth initiatives internally, rather than distributing cash to shareholders at this juncture.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.6 billion, the market assigns a significant premium to the company's current earnings and revenue. A beta of 0.217 indicates the stock is perceived as considerably less volatile than the broader market, likely reflecting its niche, regulated business model.

Strategic Advantages And Outlook

Anxin Trust's strategic advantage lies in its specialized focus on financing China's key development sectors, aligning with national economic priorities. Its outlook is intrinsically linked to regulatory policies governing the trust industry and the performance of its targeted investment sectors, requiring careful navigation of a complex operating environment.

Sources

Company DescriptionProvided Financial Data

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