investorscraft@gmail.com

Intrinsic ValueJiangsu General Science Technology Co., Ltd. (601500.SS)

Previous Close$4.69
Intrinsic Value
Upside potential
Previous Close
$4.69

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 General Science Technology operates as a specialized tire manufacturer within China's competitive automotive components sector, producing a comprehensive portfolio of radial and bias tires for diverse vehicle applications. The company generates revenue through B2B sales to automotive OEMs and aftermarket distributors, leveraging its manufacturing expertise across semi-steel radial, TBR, PCR, and agricultural tire segments. As a subsidiary of Hongdou Group, it benefits from established industrial relationships while navigating the capital-intensive nature of tire production. Its market position reflects a mid-tier Chinese manufacturer focusing on domestic and international expansion through cost-competitive offerings. The company operates in a cyclical industry sensitive to automotive production trends, raw material costs, and global trade dynamics, requiring continuous operational efficiency to maintain competitiveness against larger global players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.96 billion with net income of CNY 373.9 million, indicating a net margin of approximately 5.4%. Operating cash flow of CNY 513.9 million demonstrates fundamental operational viability, though significant capital expenditures of CNY -2.48 billion reflect ongoing investment in production capacity and modernization initiatives within this capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.24 reflects moderate earnings generation relative to the company's scale. The substantial capital expenditure program suggests aggressive capacity expansion, which may pressure near-term returns but aims to enhance long-term competitive positioning through improved manufacturing capabilities and potential economies of scale.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.48 billion in cash against total debt of CNY 5.09 billion, indicating leveraged financial positioning common in manufacturing sectors. This debt level supports expansion activities but requires careful management of cash flows and interest coverage, particularly given the cyclical nature of the automotive industry.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.06 per share distribution, representing a payout ratio of approximately 25% based on current EPS. Growth strategy appears focused on capacity expansion through significant capital investments, targeting market share gains in both domestic Chinese and international tire markets.

Valuation And Market Expectations

With a market capitalization of CNY 7.22 billion, the company trades at approximately 19 times earnings and 1.04 times revenue. The beta of 0.636 suggests lower volatility than the broader market, reflecting the defensive characteristics of automotive components despite cyclical end-market exposure.

Strategic Advantages And Outlook

Key advantages include vertical integration within Hongdou Group and diversified tire product portfolio serving multiple vehicle segments. The outlook depends on successful capacity utilization, raw material cost management, and competitive positioning against larger global tire manufacturers in both domestic and export markets.

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