investorscraft@gmail.com

Intrinsic ValueJiangxi Guotai Group Co.,Ltd. (603977.SS)

Previous Close$14.63
Intrinsic Value
Upside potential
Previous Close
$14.63

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

Jiangxi Guotai Group Co., Ltd. is a specialized chemical manufacturer operating within China's essential civil explosives sector. Its core revenue model is built on the production and sale of industrial explosives, detonators, and related blasting accessories, primarily serving the mining, infrastructure, and construction industries. The company also diversifies its portfolio with information technology products and intelligent equipment, leveraging its position as a subsidiary of Jiangxi Military Industry Holding Co., Ltd. This affiliation provides strategic advantages in a highly regulated market, ensuring stable demand from state-linked projects and national infrastructure initiatives. Its operational focus within China's domestic market underscores a regional specialization, catering to the substantial internal demand for industrial materials driven by continuous development and resource extraction activities. The firm maintains a niche but critical role in the supply chain, supported by regulatory barriers and technical expertise that solidify its market position against potential entrants.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.35 billion for the period, with net income of CNY 180.7 million, reflecting a net margin of approximately 7.7%. Operating cash flow was robust at CNY 266.9 million, though significant capital expenditures of CNY 290.0 million indicate ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.29, demonstrating the firm's ability to generate profits from its operations. The substantial capital expenditure relative to operating cash flow suggests a focus on reinvestment for future growth, highlighting a capital-intensive business model typical for industrial manufacturing.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 936.5 million against total debt of CNY 1.09 billion. This indicates manageable leverage and financial stability, supported by adequate cash reserves to meet short-term obligations and fund operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.09 per share. Future growth is likely tied to domestic infrastructure and mining sectors, with reinvestment through capex signaling an intent to expand capacity and maintain competitive positioning.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.57 billion and a beta of 0.38, the stock is perceived as less volatile than the broader market. This valuation reflects investor expectations of steady, defensive performance aligned with its niche industrial role and stable cash flows.

Strategic Advantages And Outlook

Key strategic advantages include its subsidiary status under a military industry holding company, providing regulatory support and stable demand. The outlook remains cautiously positive, dependent on continued domestic infrastructure investment and efficient capital allocation to sustain profitability and growth.

Sources

Company Financial ReportsShanghai Stock Exchange 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