investorscraft@gmail.com

Intrinsic ValueZhejiang Jiecang Linear Motion Technology Co.,Ltd. (603583.SS)

Previous Close$37.29
Intrinsic Value
Upside potential
Previous Close
$37.29

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 Jiecang Linear Motion Technology operates as a specialized manufacturer in the industrial machinery sector, focusing on the research, development, production, and sale of precision linear drive systems. The company's core revenue model derives from selling linear actuators, lifting columns, control systems, and related accessories across multiple application verticals including office furniture, medical equipment, home care solutions, industrial automation, and smart kitchen applications. This diversified end-market approach provides revenue stability while leveraging technical expertise in motion control technology. Jiecang has established itself as a significant player in China's growing linear motion market, competing through integrated manufacturing capabilities and proprietary technology development. The company's market position benefits from increasing automation trends across industries and the growing demand for ergonomic and smart solutions in both commercial and residential settings. With headquarters in Xinchang and operations dating back to 2000, Jiecang has built substantial manufacturing experience and technical know-how in precision mechanical systems.

Revenue Profitability And Efficiency

The company generated CNY 3.65 billion in revenue with net income of CNY 282 million, reflecting a net margin of approximately 7.7%. Operating cash flow of CNY 508.9 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 548.8 million indicate ongoing investment in production capacity and technological advancement to maintain competitive positioning.

Earnings Power And Capital Efficiency

Jiecang delivered diluted EPS of CNY 0.74, supported by efficient operations in the linear motion technology segment. The company maintains strong cash generation relative to earnings, with operating cash flow exceeding net income, indicating quality earnings and effective working capital management in its industrial manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows robust financial health with CNY 2.01 billion in cash and equivalents against total debt of CNY 708.9 million, providing substantial liquidity and low leverage. This conservative financial structure supports ongoing R&D investments and potential market expansion while maintaining flexibility in the capital-intensive industrial equipment sector.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.30 per share while maintaining significant investment in growth initiatives. The substantial capital expenditure program indicates focus on capacity expansion and technological advancement to capture growing demand in automation and smart furniture markets.

Valuation And Market Expectations

With a market capitalization of CNY 16.34 billion, the company trades at approximately 4.5 times revenue and 58 times earnings. The beta of 0.68 suggests lower volatility than the broader market, reflecting the company's established position in industrial machinery with defensive characteristics.

Strategic Advantages And Outlook

Jiecang's strategic advantages include deep technical expertise in linear motion systems, diversified application markets, and integrated manufacturing capabilities. The outlook remains positive given increasing automation adoption across industries and growing demand for ergonomic solutions, though competition and economic cycles may impact near-term performance.

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