investorscraft@gmail.com

Intrinsic ValueJingjin Equipment Inc. (603279.SS)

Previous Close$20.07
Intrinsic Value
Upside potential
Previous Close
$20.07

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

Jingjin Equipment Inc. operates within China's industrial pollution and treatment controls sector, specializing in the manufacturing and provision of critical filtration equipment. The company's core revenue model is driven by the sale of its proprietary filter presses, plates, and cloths, which are essential components for solid-liquid separation processes in various heavy industries. This positions it as a key supplier in the environmental protection infrastructure chain, serving clients who require efficient waste management and water treatment solutions. Founded in 1988 and based in Dezhou, the company has established a long-standing presence, leveraging its expertise to cater to the stringent environmental regulations and modernization efforts within China's industrial landscape. Its market position is that of a specialized equipment manufacturer, focusing on a niche but essential segment of the broader industrials sector, rather than offering comprehensive environmental services.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 6.13 billion, demonstrating strong market demand for its specialized filtration products. Net income reached CNY 848 million, reflecting healthy profitability margins. Operating cash flow was substantial at CNY 1.04 billion, significantly exceeding capital expenditures, which indicates efficient conversion of earnings into cash and prudent investment management.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with a diluted EPS of CNY 1.49. Capital efficiency is strong, as evidenced by operating cash flow that comfortably covers capital expenditures of CNY 191 million, allowing for internal funding of growth initiatives and reinforcing its financial self-sufficiency without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 1.72 billion and minimal total debt of approximately CNY 270 million. This results in a significant net cash position, providing ample liquidity and a very low financial risk profile, which supports operational flexibility and resilience against market downturns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, supported by its strong cash generation, with a dividend per share of CNY 1.06. This policy, coupled with a healthy financial base, suggests a balanced approach to rewarding investors while retaining sufficient capital for potential organic growth or strategic opportunities within its core market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.11 billion, the market valuation reflects a premium for its niche expertise and strong financial metrics. The exceptionally low beta of 0.071 indicates the stock is perceived by the market as having very low systematic risk relative to the broader market, potentially pricing in stability over high growth.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established expertise, specialized product portfolio, and a fortress balance sheet. The outlook is supported by ongoing environmental regulations in China, driving demand for industrial filtration, though growth is likely to be steady rather than explosive given its mature market position and focus on operational efficiency.

Sources

Company Filings (e.g., Annual Report)Public market data

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