investorscraft@gmail.com

Intrinsic ValueJiangsu chunlan refrigerating equipment stock co.,ltd. (600854.SS)

Previous Close$5.29
Intrinsic Value
Upside potential
Previous Close
$5.29

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 Chunlan Refrigerating Equipment Stock Co., Ltd. operates as a diversified Chinese manufacturer with a core legacy in the consumer cyclical sector, specifically furnishings, fixtures, and appliances. Its primary revenue model is derived from the manufacturing and sale of a comprehensive range of residential and commercial air conditioning units, including split, floor-standing, and window systems, alongside specialized commercial chillers. The company has significantly expanded its operational scope beyond traditional HVAC into high-growth adjacent markets, most notably new energy. This includes the production of lithium and nickel metal hydride batteries and battery management systems for electric vehicles, energy storage stations, and industrial robotics, representing a strategic pivot towards electrification and sustainability. Further diversification is achieved through its ventures in vacuum cleaners, air purifiers, financial investments, real estate development, and hotel operations, creating a complex, conglomerate-like structure. This positions Chunlan as a multifaceted industrial entity navigating the competitive Chinese market by leveraging its established manufacturing base to capitalize on evolving technological and consumer trends.

Revenue Profitability And Efficiency

The company's financial performance for the period presents a notable anomaly, with reported net income of CNY 133.3 million significantly exceeding its total revenue of CNY 92.0 million. This unusual relationship between the top and bottom lines suggests substantial non-operating income, likely from its disclosed financial and investment business activities, which heavily influenced profitability. Operating cash flow was positive at CNY 62.5 million, indicating core operational liquidity.

Earnings Power And Capital Efficiency

Earnings power appears strong on a diluted EPS basis at CNY 0.26, though this is largely driven by non-core investment gains rather than operating margin from its product sales. The company demonstrates high capital efficiency with minimal capital expenditures of CNY -13.9 million relative to its substantial cash holdings, implying a asset-light or mature investment approach for its core manufacturing segments.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, characterized by a massive cash and equivalents position of CNY 1.15 billion against a negligible total debt of just CNY 0.73 million. This results in a net cash position that signifies immense financial flexibility and very low solvency risk, providing a strong foundation for future investments or weathering economic downturns.

Growth Trends And Dividend Policy

Top-line growth appears constrained based on the reported revenue figure. The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.12. The significant disparity between net income and operating cash flow suggests that future dividend sustainability may be more closely tied to investment returns than recurring operational earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.76 billion, the market assigns a significant premium to the company's book value, likely valuing its large cash hoard and investment portfolio. The exceptionally low beta of 0.064 indicates the stock is perceived by the market as having very low correlation to broader market movements, possibly due to its unique financial structure.

Strategic Advantages And Outlook

The company's key strategic advantages include its strong liquidity, minimal debt, and diversified revenue streams spanning traditional manufacturing and financial investments. The outlook hinges on its ability to effectively deploy its large cash reserves towards profitable growth initiatives, particularly in its expanding new energy battery segment, to build more sustainable operating earnings alongside its investment income.

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