investorscraft@gmail.com

Intrinsic ValueGem-Year Industrial Co.,Ltd. (601002.SS)

Previous Close$5.48
Intrinsic Value
Upside potential
Previous Close
$5.48

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

Gem-Year Industrial operates as a specialized manufacturer and distributor of industrial fasteners and hardware tools within China's industrials sector. The company generates revenue through the research, development, production, and sale of a comprehensive product portfolio including general fasteners, specialized railway and automotive components, construction hardware, and precision tools. Its market position is built on serving diverse industrial applications from infrastructure development to consumer appliance manufacturing, leveraging vertical integration from production to distribution. The company maintains competitive advantages through its extensive product range that addresses both standard and specialized fastener requirements across multiple industries. This diversified approach mitigates sector-specific cyclicality while capturing demand from China's ongoing industrialization and infrastructure investment programs.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.37 billion with net income of CNY 130.14 million, reflecting a net margin of approximately 5.5%. Operating cash flow of CNY 626.10 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 37.69 million represent modest reinvestment relative to operating scale, suggesting mature asset utilization.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.14 demonstrates moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates quality earnings with minimal non-cash adjustments. The company maintains efficient working capital management, as evidenced by robust cash flow from operations supporting ongoing business requirements.

Balance Sheet And Financial Health

The balance sheet shows CNY 526.57 million in cash against total debt of CNY 617.37 million, indicating moderate leverage. The current cash position provides adequate liquidity coverage, while the debt level appears manageable given the company's stable cash flow generation and industrial positioning.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.10 per share, representing a payout ratio of approximately 71% based on diluted EPS. This indicates a shareholder-friendly capital return policy while retaining sufficient earnings for operational needs. Growth prospects are tied to China's industrial and infrastructure development cycles.

Valuation And Market Expectations

With a market capitalization of CNY 5.13 billion, the company trades at approximately 19.4 times earnings and 2.2 times revenue. The beta of 0.373 suggests lower volatility than the broader market, reflecting the defensive characteristics of its industrial fastener business.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration, diverse product portfolio, and established distribution network within China's industrial supply chain. Outlook remains tied to domestic infrastructure investment and manufacturing activity, with the company positioned to benefit from long-term industrialization trends despite cyclical demand patterns.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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