investorscraft@gmail.com

Intrinsic ValueJiangsu Bide Science and Technology Co., Ltd. (605298.SS)

Previous Close$42.10
Intrinsic Value
Upside potential
Previous Close
$42.10

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

Jiangsu Bide Science and Technology operates as a specialized manufacturer of critical railway passenger vehicle accessories within China's industrial sector. The company generates revenue through the development, production, and sale of essential components including cable protection systems, air conditioning ventilation units, sanding devices, and various locomotive and vehicle accessories. Operating in the railroads industry, Bide Science serves the extensive Chinese railway network, positioning itself as a niche supplier to both new vehicle manufacturers and maintenance operations. The company's market position is strengthened by its long-standing presence since 2002 and specialized expertise in railway component manufacturing, though it operates in a competitive domestic market subject to railway infrastructure investment cycles and government procurement patterns. Its business model relies on technical manufacturing capabilities and established relationships within China's railway ecosystem, focusing on reliability and compliance with stringent industry standards.

Revenue Profitability And Efficiency

The company reported revenue of CNY 483 million with net income of CNY 38.9 million, indicating an 8% net profit margin. However, operating cash flow was negative CNY 50.2 million, primarily due to significant capital expenditures of CNY 50.5 million, suggesting substantial investment in production capacity or facility upgrades during the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.21, reflecting moderate earnings generation relative to the share count. The negative operating cash flow combined with substantial capital expenditures indicates the company is in an investment phase, potentially expanding operations or upgrading manufacturing capabilities to capture future market opportunities.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 150.3 million in cash and equivalents against minimal total debt of CNY 14.7 million, resulting in a robust net cash position. This conservative financial structure provides flexibility for ongoing investments and operational needs while maintaining low financial risk.

Growth Trends And Dividend Policy

Despite the current investment phase affecting cash flows, the company maintained a dividend payment of CNY 0.15 per share, demonstrating commitment to shareholder returns. The substantial capital expenditures suggest management is positioning for future growth within China's railway infrastructure development programs.

Valuation And Market Expectations

With a market capitalization of CNY 8.5 billion, the company trades at approximately 17.6 times revenue and 219 times earnings, reflecting market expectations for significant future growth. The low beta of 0.47 indicates relative stability compared to broader market movements.

Strategic Advantages And Outlook

The company benefits from specialized expertise in railway components and established relationships within China's railway sector. Outlook depends on continued railway infrastructure investment and the company's ability to convert recent capital investments into revenue growth and improved cash flow generation in subsequent periods.

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