investorscraft@gmail.com

Intrinsic ValueBeijing Jingcheng Machinery Electric Company Limited (600860.SS)

Previous Close$12.16
Intrinsic Value
Upside potential
Previous Close
$12.16

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

Beijing Jingcheng Machinery Electric operates as a specialized industrial manufacturer focused on gas storage and transportation equipment, serving a diverse global clientele. Its core revenue model is driven by the production and sale of a comprehensive portfolio of high-pressure and cryogenic containers, including LNG and CNG vehicle cylinders, ISO tank containers, and specialized vessels for hydrogen fuel cells. The company occupies a critical niche within the energy transition and industrial gas sectors, providing essential infrastructure for cleaner fuel adoption in transportation and various industrial processes. Its market position is strengthened by a broad international footprint, with operations extending across China, the United States, and Asia-Pacific regions, catering to automotive, chemical, energy, and medical industries. This diversification across products and end-markets provides a buffer against sector-specific cyclicality while aligning with global trends in natural gas and hydrogen utilization.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.65 billion, demonstrating its operational scale within its niche. However, profitability is a significant challenge, with net income of only CNY 7.48 million resulting in extremely thin margins. This is further evidenced by negative operating cash flow of CNY -57.59 million, indicating potential pressure on working capital management or collection cycles despite its revenue base.

Earnings Power And Capital Efficiency

Earnings power appears constrained, with diluted EPS of just CNY 0.0137. Capital expenditure of CNY -91.70 million significantly exceeded the operating cash flow, resulting in a net cash outflow from investing activities. This suggests the company is investing heavily for future growth, but the current return on that capital, as reflected in net income, remains minimal.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 483 million against total debt of CNY 583 million, indicating a moderate but manageable leverage position. The debt level is not excessive relative to the company's size, but the negative cash flow from operations is a concern for meeting future obligations and funding ongoing capital investments without external financing.

Growth Trends And Dividend Policy

Recent performance does not indicate strong growth, with profitability metrics remaining low. The company has a clear value retention policy, as evidenced by a dividend per share of zero. All earnings are likely being reinvested back into the business to fund its substantial capital expenditure program and attempt to drive future expansion and efficiency.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.88 billion, the market is valuing the company at a significant premium to its current earnings, implying high growth expectations are priced in. The beta of 0.752 suggests the stock is perceived as less volatile than the broader market, possibly due to its niche industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio that is essential for the energy transition, particularly in natural gas and hydrogen infrastructure. The outlook hinges on its ability to convert heavy capital investments into improved profitability and cash flow generation, capitalizing on global demand for cleaner energy solutions and storage technologies.

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