investorscraft@gmail.com

Intrinsic ValueBeijing Jingyuntong Technology Co., Ltd. (601908.SS)

Previous Close$3.84
Intrinsic Value
Upside potential
Previous Close
$3.84

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

Beijing Jingyuntong Technology operates as a specialized equipment manufacturer and materials provider within China's photovoltaic and semiconductor sectors. The company generates revenue through the production and sale of critical crystal growth equipment including mono-crystal growers, multi-crystalline directional solidification systems, and float-zone furnaces essential for silicon wafer manufacturing. Its business model extends beyond equipment to include downstream photovoltaic materials such as mono and multi-crystal ingots and wafers, creating an integrated vertical approach. The company also operates renewable energy power stations and provides environmental solutions like honeycomb SCR flue gas denitrification catalysts, diversifying its revenue streams. Operating in the highly competitive Chinese renewable energy market, Jingyuntong positions itself as a technology-driven manufacturer serving both domestic semiconductor and solar industries. The company's market position reflects the broader trends in China's push for semiconductor independence and renewable energy adoption, though it faces intense competition from both domestic and international equipment manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.59 billion but experienced significant challenges with a net loss of CNY 2.36 billion, indicating severe profitability pressures. Operating cash flow was negative CNY 229.79 million, while capital expenditures reached CNY 348.60 million, suggesting ongoing investment despite operational headwinds. The negative earnings per share of CNY -0.98 reflects the substantial losses relative to the shareholder base.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position and negative operating cash flow. The capital expenditure intensity relative to operating cash flow generation indicates potential strain on capital allocation efficiency. The company's ability to convert equipment sales and material production into sustainable profitability requires significant improvement to demonstrate effective capital deployment.

Balance Sheet And Financial Health

The balance sheet shows CNY 467.99 million in cash against total debt of CNY 2.14 billion, indicating a leveraged position with debt substantially exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity concerns, particularly given the negative operating cash flow. The financial health appears challenged, requiring careful monitoring of debt servicing capabilities and working capital management.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a nominal dividend of CNY 0.01 per share, suggesting a commitment to shareholder returns amid operational difficulties. Growth trends appear mixed with revenue generation continuing but profitability severely impacted. The maintenance of capital expenditures indicates ongoing investment in production capacity despite current financial pressures.

Valuation And Market Expectations

With a market capitalization of CNY 10.29 billion, the market appears to be pricing in future recovery potential despite current losses. The beta of 0.927 suggests slightly less volatility than the broader market, possibly reflecting the company's positioning in essential industrial equipment. Valuation metrics based on earnings are not meaningful given the current loss position.

Strategic Advantages And Outlook

The company's integrated approach from equipment manufacturing to materials production provides potential competitive advantages in China's growing semiconductor and solar markets. Its technology portfolio in crystal growth equipment represents specialized expertise, though execution challenges are evident. The outlook depends on improving operational efficiency, managing debt levels, and capitalizing on China's renewable energy and semiconductor independence initiatives.

Sources

Company financial statementsStock exchange disclosuresCompany 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