investorscraft@gmail.com

Intrinsic ValueJinhua Chunguang Technology Co.,Ltd (603657.SS)

Previous Close$28.29
Intrinsic Value
Upside potential
Previous Close
$28.29

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

Jinhua Chunguang Technology operates as a specialized manufacturer of hose assemblies and components primarily for cleaning appliances within the consumer electronics sector. The company's core revenue model centers on designing, developing, and producing a diverse range of hoses including central vacuum, steel wire/spiral, stretch, extrusion, and specialized blow mold products for global vacuum cleaner manufacturers. Its market position is defined by manufacturing expertise in polymer processing and component integration for home floor care systems, serving both OEM and aftermarket channels. The company competes in a niche segment of the technology hardware ecosystem, leveraging its established production capabilities and long-term client relationships since its 2000 founding. This specialization allows it to maintain relevance despite being a smaller player in the broader consumer electronics supply chain, focusing on quality and customization rather than volume scale.

Revenue Profitability And Efficiency

The company generated CNY 2.12 billion in revenue with modest net income of CNY 14.3 million, indicating thin operating margins in a competitive manufacturing environment. Operating cash flow of CNY 83.7 million suggests reasonable cash conversion from operations, though profitability metrics appear constrained by industry pricing pressures and input cost volatility.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.10 reflects limited earnings power relative to the company's revenue base. Significant capital expenditures of CNY -158.6 million indicate ongoing investment in production capacity, though this exceeds operating cash flow, suggesting external funding requirements for expansion initiatives.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 478.8 million in cash against CNY 397.2 million in total debt, providing adequate coverage. The moderate debt level and substantial cash position support financial stability, though the capital-intensive nature of manufacturing requires careful working capital management.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.035 per share distribution, indicating commitment to shareholder returns despite modest earnings. Growth appears focused on capacity expansion given substantial capex, though current profitability levels may constrain aggressive expansion without improved operational efficiency.

Valuation And Market Expectations

With a market capitalization of CNY 5.29 billion, the company trades at elevated multiples relative to current earnings, suggesting market expectations for future growth or operational improvements. The beta of 0.952 indicates stock performance closely aligned with broader market movements.

Strategic Advantages And Outlook

The company's specialized manufacturing expertise and established market position provide defensive characteristics within its niche. Future success will depend on improving operational efficiency, managing input costs, and leveraging its technical capabilities to expand into higher-margin product segments or geographic markets.

Sources

Company financial statementsStock exchange disclosuresCorporate description 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