investorscraft@gmail.com

Intrinsic ValueJilin Yatai (Group) Co., Ltd. (600881.SS)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

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

Jilin Yatai (Group) Co., Ltd. operates as a diversified Chinese conglomerate with a primary focus on building materials, supplemented by significant operations in real estate development, coal wholesale, and pharmaceutical production. Founded in 1984 and headquartered in Changchun, the company leverages its regional presence in Northeast China to serve construction and industrial sectors. Its core revenue model is derived from the sale of cement and related building products, property development and sales, coal distribution, and the manufacturing of pharmaceutical goods. This multi-industry approach aims to create synergies and mitigate sector-specific risks, although it also exposes the firm to cyclical pressures in real estate and construction. Within its core markets, Jilin Yatai holds a established position as a regional industrial player, but it operates in highly competitive and fragmented sectors, facing constant pressure from both large national competitors and local firms. Its market positioning is that of a regional conglomerate rather than a national leader, with its fortunes closely tied to economic activity and government infrastructure investment within its operating regions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.21 billion for the period. However, profitability was severely challenged, with a substantial net loss of CNY -2.92 billion and a diluted EPS of -0.9. This indicates significant pressure on margins, likely from high operating costs and potential asset impairments within its diverse business segments, overshadowing its revenue generation.

Earnings Power And Capital Efficiency

Jilin Yatai's earnings power is currently negative, as evidenced by its deep net loss. The positive operating cash flow of CNY 551 million suggests some underlying cash generation from operations, which is a modest positive signal. Capital expenditures were minimal at CNY -46 million, indicating a very low level of reinvestment into the business during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. While the company holds CNY 739 million in cash, it carries a substantial debt burden of CNY 27.3 billion. This results in a highly leveraged capital structure, raising significant concerns about solvency and financial flexibility, particularly in light of its ongoing operational losses.

Growth Trends And Dividend Policy

Current trends are dominated by financial distress rather than growth, with a major net loss for the period. Reflecting this challenging position, the company's dividend policy is conservative, with a dividend per share of CNY 0, as it likely prioritizes capital preservation over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.39 billion, the market is valuing the company at roughly 1.0 times its annual revenue. A beta of 0.923 suggests the stock's volatility is slightly less than the broader market, potentially pricing in a degree of stability or a discounted outlook given its conglomerate structure and troubled financials.

Strategic Advantages And Outlook

The company's main strategic advantage is its diversified industrial footprint, which may offer some risk mitigation. However, the outlook is clouded by its significant debt load and substantial losses. Navigating the cyclical downturns in its key sectors, particularly real estate, will be critical for any potential recovery and long-term viability.

Sources

Company Description and Financial 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