investorscraft@gmail.com

Intrinsic ValueYongjin Technology Group Co., Ltd. (603995.SS)

Previous Close$19.26
Intrinsic Value
Upside potential
Previous Close
$19.26

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

Yongjin Technology Group operates as a specialized manufacturer of cold-rolled stainless steel sheets and strips, serving diverse industrial sectors including electronics, automotive, construction, and household appliances. The company generates revenue through the production and sale of precision-grade and wide-width stainless steel products, targeting both high-precision industrial applications and broader commercial markets. Its business model focuses on vertical integration in stainless steel processing, leveraging technical expertise to serve downstream manufacturers requiring specific material properties and tolerances. Operating within China's basic materials sector, Yongjin occupies a niche position between large integrated steel mills and smaller processors, competing on product quality, technical specifications, and customer service rather than pure scale. The company's market positioning emphasizes specialization in cold-rolled stainless steel, particularly for electronics and automotive applications where precision and consistency are critical differentiators.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 41.86 billion with net income of CNY 805 million, reflecting a net margin of approximately 1.9%. Operating cash flow of CNY 1.24 billion demonstrates adequate cash generation from core operations, though capital expenditures of CNY -1.17 billion indicate significant ongoing investment in production capacity and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

Yongjin delivered diluted EPS of CNY 2.09, supported by efficient operations in the specialized steel processing segment. The company maintains moderate capital efficiency with substantial investments in production facilities, reflecting the capital-intensive nature of precision steel manufacturing and the need for continuous technological advancement to serve demanding industrial customers.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.38 billion in cash against total debt of CNY 3.37 billion, indicating manageable leverage levels for the industry. The company maintains adequate liquidity for operations while supporting its capital investment program, with debt levels appropriate for its growth strategy and market position in the cyclical steel sector.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.50, representing a payout ratio of approximately 24% based on current earnings. This balanced approach supports both reinvestment in growth initiatives and direct returns to investors, reflecting management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of CNY 6.57 billion and a beta of 1.116, the market prices Yongjin as a cyclical industrial stock with moderate sensitivity to economic conditions. The valuation reflects expectations for continued demand in its specialized stainless steel segments, particularly from electronics and automotive industries driving premium product requirements.

Strategic Advantages And Outlook

Yongjin's strategic advantage lies in its technical specialization and diverse industrial customer base, providing some insulation from sector-specific downturns. The outlook remains tied to industrial production trends in China, with growth potential from increasing demand for high-precision stainless steel in advanced manufacturing and technology applications.

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