investorscraft@gmail.com

Intrinsic ValueJiangSu Zhenjiang New Energy Equipment Co., Ltd. (603507.SS)

Previous Close$28.44
Intrinsic Value
Upside potential
Previous Close
$28.44

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

JiangSu Zhenjiang New Energy Equipment operates as a specialized industrial machinery manufacturer focused exclusively on the renewable energy sector within China. The company's core revenue model centers on the production and sale of critical components for wind power generation systems and photovoltaic equipment, serving domestic infrastructure projects and energy developers. Its operations are deeply integrated into China's national renewable energy expansion, supplying essential hardware for the country's transition toward cleaner power sources. The firm maintains a strategic position as a dedicated equipment supplier in a rapidly growing market, leveraging its manufacturing expertise to support both onshore and offshore wind farm developments alongside solar power installations. This focused approach allows it to capitalize on sustained government investment and policy support for renewable energy, though it remains exposed to cyclical demand patterns and domestic competition within the specialized industrial machinery landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.95 billion with a net income of CNY 178 million, reflecting a net margin of approximately 4.5%. Operating cash flow was robust at CNY 490 million, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 719 million suggest substantial ongoing investment in production capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.97 demonstrates moderate earnings power relative to the company's scale. The significant capital expenditure program, which exceeded operating cash flow, indicates aggressive investment in productive assets. This suggests management is prioritizing growth and capacity expansion over immediate returns on capital.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 1.24 billion in cash against total debt of CNY 2.17 billion. The debt level appears manageable given the company's cash generation capabilities and market capitalization. The balance sheet supports continued investment in the capital-intensive renewable equipment sector.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend of CNY 0.30 per share. The substantial capital investment program indicates a focus on growth through capacity expansion. This balanced approach suggests management is pursuing both reinvestment for future growth and direct returns to shareholders.

Valuation And Market Expectations

With a market capitalization of CNY 4.78 billion, the company trades at approximately 1.2 times revenue and 27 times earnings. The low beta of 0.092 suggests the stock exhibits minimal correlation with broader market movements, reflecting its niche positioning in the renewable equipment sector.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's renewable energy infrastructure supply chain. Its focused expertise in wind and solar equipment manufacturing provides competitive advantages in serving domestic energy transition projects. Future performance will depend on continued government support for renewable energy and execution of its capacity expansion initiatives.

Sources

Company financial reportsStock exchange disclosures

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