investorscraft@gmail.com

Intrinsic ValueZhejiang Jinghua Laser Technology Co.,Ltd (603607.SS)

Previous Close$23.54
Intrinsic Value
Upside potential
Previous Close
$23.54

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 Jinghua Laser Technology operates as a specialized manufacturer of laser holographic molded products, serving the anti-counterfeiting packaging industry with advanced technological solutions. The company generates revenue through the development, production, and sale of sophisticated laser holographic anti-counterfeiting films and papers that provide brand protection for high-value consumer goods. Operating within the consumer cyclical sector, Jinghua Laser caters primarily to regulated industries including tobacco, alcoholic beverages, pharmaceuticals, and premium cosmetics where counterfeit prevention is critical. The company has established a strong market position in China's anti-counterfeiting packaging segment, leveraging its technical expertise and long-standing industry relationships since its 1992 founding. Its products are essential components for brand authentication, helping clients combat product counterfeiting while enhancing packaging aesthetics. The company's specialized focus on laser holography differentiates it from general packaging providers, creating a niche market leadership position supported by technological barriers to entry and regulatory compliance requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 906 million with net income of CNY 106 million, demonstrating solid profitability with an 11.7% net margin. Operating cash flow of CNY 160 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 36 million reflect moderate investment in maintaining technological capabilities and production capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.59 reflects the company's earnings power relative to its equity base. The substantial operating cash flow generation relative to net income suggests efficient working capital management and strong underlying business performance. The company maintains adequate investment in operations while generating positive returns on capital employed.

Balance Sheet And Financial Health

The balance sheet shows CNY 181 million in cash against total debt of CNY 346 million, indicating moderate leverage. The current liquidity position appears manageable given the company's stable cash flow generation. The debt level suggests some financial leverage but remains within reasonable bounds for the industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.70, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders while maintaining operational investment requirements.

Valuation And Market Expectations

With a market capitalization of CNY 4.25 billion, the company trades at approximately 4.7 times revenue and 40 times earnings. The beta of 0.756 suggests lower volatility than the broader market, reflecting the defensive characteristics of its anti-counterfeiting business model and stable customer base in regulated industries.

Strategic Advantages And Outlook

The company's strategic advantages include deep technical expertise in laser holography, long-term client relationships in regulated industries, and regulatory compliance capabilities. The growing global emphasis on anti-counterfeiting measures and brand protection provides tailwinds for continued demand, though competition and technological evolution require ongoing innovation investment.

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