investorscraft@gmail.com

Intrinsic ValueYingkou Jinchen Machinery Co., Ltd. (603396.SS)

Previous Close$47.78
Intrinsic Value
Upside potential
Previous Close
$47.78

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

Yingkou Jinchen Machinery operates as a specialized system integration supplier, providing comprehensive automated production solutions primarily for the global photovoltaic manufacturing industry. The company's core revenue model is built on designing, manufacturing, and integrating sophisticated machinery systems including automated glass handlers, stringers, layup systems, and laser scribers that form complete production lines for solar panel manufacturers. Its business extends beyond photovoltaics to include packaging solutions, wafer handling systems for semiconductor processes, and automated lines for architectural materials like plastic flooring, demonstrating diversification within industrial automation. The company maintains a distinct market position by offering integrated software solutions such as manufacturing execution systems (MES) and optical detection systems, creating a holistic automation ecosystem that enhances its value proposition. This focus on complete production line solutions rather than standalone equipment differentiates Jinchen Machinery within the industrial machinery sector and positions it as a strategic partner for manufacturers seeking to automate complex production processes.

Revenue Profitability And Efficiency

The company generated CNY 2.53 billion in revenue with net income of CNY 63.7 million, resulting in a net margin of approximately 2.5%. Operating cash flow was negative CNY 67.4 million, while capital expenditures totaled CNY 102.4 million, indicating significant investment in productive capacity despite current cash flow challenges. This suggests the company is prioritizing growth investments over immediate cash generation.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.47, reflecting moderate earnings power relative to the company's market capitalization. The negative operating cash flow coupled with substantial capital expenditures suggests the company is in an investment phase, potentially funding growth initiatives that may enhance future capital efficiency. The current earnings level indicates the company is generating positive returns but may require scale improvements to achieve optimal capital efficiency.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 989 million in cash and equivalents against total debt of CNY 640.6 million, providing a comfortable cash-to-debt ratio of approximately 1.54. This conservative financial structure supports operational flexibility and investment capacity. The balance sheet appears healthy with sufficient liquidity to fund ongoing operations and strategic investments without immediate refinancing needs.

Growth Trends And Dividend Policy

Despite the current investment phase evidenced by negative cash flow, the company maintains a dividend policy with CNY 0.15 per share, indicating management's confidence in sustainable cash generation. The significant capital expenditures suggest management is prioritizing growth investments in automated production solutions, particularly in the expanding photovoltaic manufacturing sector, which may drive future revenue expansion and market share gains.

Valuation And Market Expectations

With a market capitalization of CNY 3.96 billion, the company trades at approximately 1.6 times revenue and 62 times earnings, reflecting market expectations for future growth in the automated industrial solutions sector. The low beta of 0.347 suggests the stock is perceived as less volatile than the broader market, potentially indicating defensive characteristics or specific growth expectations tied to the renewable energy equipment market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach to automation solutions, combining hardware with proprietary software systems. Its focus on the growing photovoltaic manufacturing sector positions it to benefit from global renewable energy expansion. The outlook depends on successful execution of current investments and ability to capture market share in the competitive industrial automation space, particularly in China's rapidly evolving manufacturing ecosystem.

Sources

Company descriptionFinancial metrics 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