investorscraft@gmail.com

Intrinsic ValueJunhe Pumps Holding Co., Ltd (603617.SS)

Previous Close$7.71
Intrinsic Value
Upside potential
Previous Close
$7.71

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

Junhe Pumps Holding Co., Ltd. operates as a specialized manufacturer in the global water pump industry, focusing primarily on household and garden pump solutions. The company generates revenue through the research, development, and sale of diverse pump products including submersible, garden, deep well, fountain, and pool pumps, along with complementary accessories. Its business model combines direct manufacturing with extensive distribution networks, serving both domestic Chinese markets and international export channels across Europe, North America, South America, the Middle East, and Oceania. As a subsidiary of Ningbo Junhe Investment Holdings, the company maintains a vertically integrated operation that controls production from component manufacturing to final assembly. Within the competitive pump manufacturing sector, Junhe Pumps has established a niche position by focusing on residential and light commercial applications rather than industrial-scale systems. The company's export-oriented strategy demonstrates its ability to meet international quality standards and compete in global markets while maintaining cost advantages from its Chinese manufacturing base. This dual-market approach provides diversification benefits while leveraging China's manufacturing infrastructure for competitive production.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.11 billion with net income of CNY 79.4 million, indicating a net margin of approximately 7.2%. Operating cash flow of CNY 66.3 million was substantially lower than net income, suggesting potential working capital investments or timing differences in receivables. Capital expenditures of CNY -175.9 million reflect significant investment in productive capacity or facility expansion during the period.

Earnings Power And Capital Efficiency

Junhe Pumps generated diluted EPS of CNY 0.21, demonstrating modest earnings power relative to its market capitalization. The substantial capital expenditure outflow indicates active investment in manufacturing capabilities, which may enhance future production efficiency and capacity. The company's operating cash flow coverage of net income appears constrained, requiring monitoring of working capital management effectiveness.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 748 million against total debt of CNY 445 million, providing comfortable debt coverage. This conservative financial structure is reinforced by a cash position that exceeds total debt obligations, indicating robust financial flexibility and low near-term refinancing risk for ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.08 per share, representing a payout ratio of approximately 38% based on diluted EPS. This dividend policy suggests a commitment to shareholder returns while retaining sufficient earnings for reinvestment. The significant capital expenditure program indicates management's focus on capacity expansion and technological advancement to drive future growth.

Valuation And Market Expectations

With a market capitalization of CNY 3.50 billion and revenue of CNY 1.11 billion, the company trades at approximately 3.2 times sales. The beta of 0.322 indicates lower volatility relative to the broader market, suggesting investors perceive the stock as defensive. Current valuation multiples reflect expectations for stable performance in the specialized pump manufacturing segment.

Strategic Advantages And Outlook

The company benefits from vertical integration, export market diversification, and specialized focus on household pump segments. Its strong balance sheet provides strategic flexibility for market expansion and technology development. The outlook depends on maintaining international competitiveness while navigating global supply chain dynamics and residential construction trends across its diverse geographic markets.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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