investorscraft@gmail.com

Intrinsic ValueJonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872.SS)

Previous Close$17.85
Intrinsic Value
Upside potential
Previous Close
$17.85

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

Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. operates a highly diversified business model spanning the Chinese real estate services sector and consumer goods manufacturing. Its core revenue streams are derived from seasoning product sales, including soy sauce and oyster sauce, alongside significant income from industrial park services such as facility leasing, property management, and public administration. The company further diversifies into precision automotive parts manufacturing and battery production for consumer electronics, creating a multifaceted industrial conglomerate. This complex structure positions it uniquely within China's competitive market, leveraging its established Zhongshan base to serve both domestic and international clients. Its historical evolution from a hi-tech industrial focus to a broad commercial holding company reflects a strategic adaptation to regional economic opportunities, though this diversification also presents challenges in maintaining a cohesive market identity against more specialized competitors.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 5.52 billion and net income of CNY 893 million for the period, translating to a healthy net profit margin of approximately 16.2%. This indicates effective cost management and operational efficiency across its diversified business segments, supporting strong bottom-line results despite the capital-intensive nature of its real estate and manufacturing operations.

Earnings Power And Capital Efficiency

Jonjee demonstrated substantial earnings power with diluted EPS of CNY 1.14 and generated strong operating cash flow of CNY 1.09 billion. The company maintained disciplined capital allocation with capital expenditures of CNY 304.7 million, reflecting a focus on sustaining operations rather than aggressive expansion, which supports stable cash generation relative to its earnings.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with total debt of CNY 674.5 million against cash and equivalents of CNY 692.6 million, indicating a conservative financial structure. This prudent debt management, combined with substantial cash reserves, provides financial flexibility and reduces vulnerability to market volatility or economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.42, representing a payout ratio of approximately 37% based on reported EPS. This balanced capital return policy suggests management's confidence in sustainable cash generation while retaining earnings for operational needs and potential growth initiatives within its diversified portfolio.

Valuation And Market Expectations

With a market capitalization of CNY 14.55 billion and a beta of 0.776, the market prices Jonjee as a relatively stable investment compared to broader market indices. The current valuation reflects investor expectations for continued steady performance from its established seasoning products and stable real estate services segments, despite the complexity of its business model.

Strategic Advantages And Outlook

Jonjee's strategic advantage lies in its diversified revenue streams across defensive consumer goods and essential real estate services, providing resilience against sector-specific downturns. The outlook remains stable given its established market position in seasoning products and industrial park services, though growth may be tempered by the mature nature of these segments and the complexity of managing multiple business lines.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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