investorscraft@gmail.com

Intrinsic ValueJDM JingDaMachine(Ningbo)Co.Ltd (603088.SS)

Previous Close$11.01
Intrinsic Value
Upside potential
Previous Close
$11.01

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

JDM JingDaMachine operates as a specialized industrial machinery manufacturer, generating revenue through the design, production, and sale of precision equipment for metal forming and HVAC component fabrication. Its core product portfolio includes precision stamping presses, heat exchanger production lines, and tube processing automation systems, serving global clients in manufacturing and construction sectors. The company has established a niche position by providing integrated solutions for high-volume, precision-critical applications, leveraging its long-standing operational history since 1990. This focus on durable, specialized machinery allows it to maintain a defensible market position within China's industrial base and select international markets, catering to clients requiring reliable, automated production technology for metal components and HVAC systems.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 817.5 million and net income of CNY 164.6 million, translating to a strong net profit margin of approximately 20.1%. This indicates effective cost management and pricing power within its specialized machinery niche. Operating cash flow of CNY 117.5 million significantly exceeded capital expenditures, demonstrating solid cash generation from core operations.

Earnings Power And Capital Efficiency

JDM exhibits strong earnings power with diluted EPS of CNY 0.38 and exceptional capital efficiency evidenced by minimal debt and substantial cash reserves. The company's operating cash flow coverage of capital expenditures by more than 5 times indicates highly efficient reinvestment strategies and strong internal funding capacity for future growth initiatives.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with CNY 193.0 million in cash and equivalents against negligible total debt of CNY 0.3 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience against economic downturns or industry cyclicality.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through a substantial dividend per share of CNY 0.29, representing a payout ratio of approximately 76% based on current EPS. This policy, combined with a strong balance sheet, suggests management's confidence in sustainable cash generation while maintaining growth investment capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.5 billion, the company trades at a P/E ratio of around 33 based on current earnings. The low beta of 0.42 suggests the market perceives the stock as less volatile than the broader market, potentially reflecting its niche positioning and stable financial profile.

Strategic Advantages And Outlook

JDM's strategic advantages include deep technical expertise in precision machinery, long-standing customer relationships, and a debt-free balance sheet providing operational flexibility. The outlook remains positive given the company's specialization in automation equipment, which aligns with global manufacturing efficiency trends, though it remains exposed to cyclical industrial investment patterns.

Sources

Company descriptionFinancial 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