investorscraft@gmail.com

Intrinsic ValueJinGuan Electric Co., Ltd. (688517.SS)

Previous Close$17.50
Intrinsic Value
Upside potential
Previous Close
$17.50

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

JinGuan Electric Co., Ltd. operates as a specialized manufacturer within China's electrical equipment sector, focusing on the research, development, and production of critical components for power infrastructure. Its core revenue model is driven by the sale of metal oxide arresters and integrated smart grid solutions, including high-voltage switch cabinets and fusion ring network cabinets. The company is strategically positioned as a supplier for the construction of strong smart grids, catering to the modernization and reliability demands of the national power transmission and distribution network. This niche focus within the industrials sector allows it to serve essential utility and infrastructure projects, leveraging its technical expertise in lightning protection and electrical safety. Its market position is inherently linked to domestic infrastructure investment cycles and technological upgrades in the energy grid, providing a stable, albeit cyclical, demand base for its specialized product portfolio.

Revenue Profitability And Efficiency

The company reported revenue of CNY 657.9 million for the period, demonstrating its operational scale within its niche market. Profitability appears solid, with net income reaching CNY 91.1 million, translating to a healthy net margin. Operating cash flow of CNY 175.8 million significantly exceeded net income, indicating strong cash conversion efficiency and high-quality earnings from its core business activities.

Earnings Power And Capital Efficiency

JinGuan Electric exhibits considerable earnings power, as evidenced by its diluted EPS of CNY 0.67. The substantial operating cash flow, which is more than double the net income, underscores strong underlying profitability and efficient management of working capital. Capital expenditures of CNY -32.6 million suggest a disciplined approach to investing, likely focused on maintaining rather than aggressively expanding production capacity.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of CNY 414.3 million against a modest total debt of CNY 41.1 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile. The company's financial health is robust, with ample liquidity to fund operations and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.55 per share. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital to investors. Future growth is likely tied to domestic smart grid investment and infrastructure development, with its current financial strength providing a solid foundation to capture related opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.03 billion, the market values the company at a premium to its book value, reflecting expectations for its niche positioning and financial stability. A beta of 0.235 indicates the stock is perceived as significantly less volatile than the broader market, which is consistent with its strong balance sheet and predictable business model.

Strategic Advantages And Outlook

JinGuan's key strategic advantages include its specialization in essential grid components, a fortress-like balance sheet, and its role as a domestic supplier for China's infrastructure modernization. The outlook is stable, supported by national energy priorities, though growth is ultimately dependent on the pace of government and utility capital expenditure cycles. Its financial strength positions it well to navigate market cycles.

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