investorscraft@gmail.com

Intrinsic ValueSuzhou Jinhong Gas Co.,Ltd. (688106.SS)

Previous Close$22.43
Intrinsic Value
Upside potential
Previous Close
$22.43

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

Suzhou Jinhong Gas Co., Ltd. operates as a specialized industrial gas supplier within China's basic materials sector, focusing on the development, production, and distribution of a comprehensive portfolio of bulk, specialty, and natural gas products. Its core revenue model is built on the sale of essential gases such as natural gas, methane, nitrogen trifluoride, and high-purity ammonia to various industrial end-markets, including electronics manufacturing, healthcare, and energy. The company occupies a strategic position in the regional supply chain, leveraging its extensive product range and logistical capabilities to serve a diverse client base. Founded in 1999 and headquartered in the industrial hub of Suzhou, the firm benefits from its proximity to key manufacturing clusters, enhancing its market reach and customer retention. This established presence, combined with a focus on technical gases critical for advanced applications, supports its competitive positioning in a fragmented but growing domestic market driven by industrial expansion and technological upgrading.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.53 billion for the period, with net income of CNY 201.2 million, reflecting a net margin of approximately 8.0%. Operating cash flow was robust at CNY 579.8 million, indicating effective conversion of earnings into cash, though significant capital expenditures of CNY -1.07 billion suggest ongoing investment in production capacity or infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.38, demonstrating the firm's ability to generate profits from its operations. The substantial capital expenditure outflow, however, highlights a period of heavy investment, which may impact near-term capital efficiency metrics as these investments are absorbed and potentially begin to contribute to future earnings power.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 692.6 million against total debt of CNY 2.08 billion, indicating a leveraged but manageable financial structure. The positive operating cash flow provides a buffer for servicing obligations, though the debt level warrants monitoring for a capital-intensive business model.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.25 per share. The concurrent high capital expenditure suggests a strategy focused on funding growth initiatives, potentially aiming to expand its product offerings or geographic reach within the Chinese industrial gas market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.74 billion, the market values the company at a premium to its earnings, reflecting expectations for future growth in the specialized industrial gas sector. A beta of 0.181 indicates lower volatility compared to the broader market, typical for a established basic materials supplier.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio and established presence in a key industrial region. The outlook is tied to China's industrial production trends and demand for high-purity gases from technology and manufacturing sectors, supported by ongoing capital investments.

Sources

Company DescriptionFinancial Data Provided

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