investorscraft@gmail.com

Intrinsic ValueJihua Group Corporation Limited (601718.SS)

Previous Close$3.32
Intrinsic Value
Upside potential
Previous Close
$3.32

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

Jihua Group Corporation Limited operates as a specialized manufacturer and distributor of military and protective clothing products, serving both domestic Chinese and international markets. The company's diversified portfolio includes military uniforms, police attire, branded clothing, and specialized functional garments, complemented by rubber footwear and textile products such as cotton yarns and fabrics. Its core revenue model combines government and institutional contracts for military and protective gear with commercial sales of branded apparel and industrial safety products. Operating within China's basic materials sector, specifically specialty chemicals, Jihua leverages its long-established expertise in textile manufacturing and protective materials to maintain a strategic position in defense and industrial supply chains. The company further diversifies through life service experience centers offering retail, entertainment, and tourism services, while expanding into medical protective products including masks, gowns, and disinfection items. This multi-faceted approach positions Jihua as an integrated provider of protection solutions across military, industrial, and healthcare sectors.

Revenue Profitability And Efficiency

Jihua Group reported revenue of CNY 9.89 billion for the period but experienced significant challenges with a net loss of CNY 4.23 billion and negative diluted EPS of CNY 0.96. Operating cash flow remained positive at CNY 115.5 million, though capital expenditures of CNY 649.3 million indicate ongoing investment in operations. The substantial loss suggests operational inefficiencies or one-time impairments affecting profitability metrics across the business segments.

Earnings Power And Capital Efficiency

The company's negative earnings power reflects severe profitability challenges, with the substantial net loss overshadowing any operational strengths. Positive operating cash flow generation of CNY 115.5 million provides some liquidity support, but the significant capital expenditure outlay relative to cash flow indicates strained capital efficiency. The negative EPS of CNY 0.96 demonstrates weak per-share earnings capacity in the current operating environment.

Balance Sheet And Financial Health

Jihua maintains a strong liquidity position with cash and equivalents of CNY 5.61 billion, providing substantial financial flexibility. Total debt stands at CNY 1.46 billion, resulting in a conservative debt-to-cash ratio that supports financial stability. The robust cash reserves offer protection against the current operational losses and provide capacity for strategic investments or restructuring initiatives.

Growth Trends And Dividend Policy

Despite the significant net loss, the company maintained a dividend payment of CNY 0.03 per share, indicating management's commitment to shareholder returns. The contrast between negative earnings and continued dividend distribution suggests either confidence in recovery or utilization of retained earnings. Growth trends appear challenged given the substantial loss position, though the diverse product portfolio may offer recovery potential in specific market segments.

Valuation And Market Expectations

With a market capitalization of CNY 16.29 billion, the company trades at a significant premium to its revenue base, reflecting market expectations for recovery or potential strategic value. The beta of 0.546 indicates lower volatility than the broader market, suggesting perceived stability despite current profitability challenges. Valuation metrics appear to incorporate expectations beyond current financial performance, possibly accounting for strategic positioning in defense and protective markets.

Strategic Advantages And Outlook

Jihua's strategic advantages include its long-established presence since 1927, diversified product portfolio across military, industrial and medical protection, and strong government relationships in China's defense sector. The outlook remains challenging given current losses, but the company's cash reserves and market position provide foundation for operational restructuring. Expansion into medical protective products represents a strategic pivot to capitalize on growing healthcare safety demands alongside its traditional defense contracting business.

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