investorscraft@gmail.com

Intrinsic ValueZhejiang Yuejian Intelligent Equipment Co.,Ltd. (603095.SS)

Previous Close$18.68
Intrinsic Value
Upside potential
Previous Close
$18.68

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

Zhejiang Yuejian Intelligent Equipment operates as a specialized manufacturer of advanced textile machinery, serving both domestic Chinese and international markets. The company's core revenue model centers on designing, developing, and selling sophisticated textile manufacturing equipment including draw texturing machines, rapier looms, towel rapier looms, warp knitting machines, and auxiliary systems. Operating within the industrial machinery sector, Yuejian leverages its technical expertise to provide integrated solutions that enhance textile production efficiency and quality for manufacturers. The company has established a diversified geographic footprint with exports reaching key textile-producing regions including Vietnam, Thailand, Egypt, India, Pakistan, Nigeria, and Kenya, positioning it as a globally competitive player in textile equipment manufacturing. This international diversification helps mitigate regional market risks while capitalizing on the growing textile industries in emerging economies. Yuejian's market position is strengthened by its comprehensive product portfolio that addresses multiple stages of textile production, from yarn processing to weaving and finishing, enabling the company to serve a broad customer base across various textile segments.

Revenue Profitability And Efficiency

The company generated CNY 1.30 billion in revenue with net income of CNY 98.5 million, reflecting a net margin of approximately 7.6%. Operating cash flow of CNY 101.8 million demonstrates solid cash generation from core operations, though capital expenditures were minimal at CNY -7.6 million, suggesting limited current investment in capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

Yuejian delivered diluted EPS of CNY 0.53, indicating moderate earnings power relative to its market capitalization. The company maintains substantial cash reserves of CNY 664.3 million against modest total debt of CNY 63.8 million, reflecting conservative financial management and strong liquidity positioning for potential strategic investments or market opportunities.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with cash and equivalents representing approximately 17.7% of market capitalization. With minimal debt levels and a debt-to-equity ratio that appears negligible, the company maintains robust financial health and significant capacity for strategic investments, acquisitions, or weathering industry downturns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a substantial dividend per share of CNY 0.8, representing a high payout ratio relative to earnings. This aggressive dividend policy, combined with moderate revenue scale, suggests management's focus on returning capital to shareholders while maintaining growth optionality through strong cash reserves.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.75 billion, the company carries a P/E ratio of approximately 38 based on current earnings, indicating market expectations for future growth. The negative beta of -0.06 suggests the stock exhibits low correlation with broader market movements, potentially appealing to investors seeking defensive characteristics.

Strategic Advantages And Outlook

Yuejian's strategic advantages include its diversified international customer base, comprehensive product portfolio, and strong balance sheet positioning. The company is well-positioned to capitalize on textile industry automation trends and emerging market growth, though it faces competition from global machinery manufacturers and cyclical industry 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