investorscraft@gmail.com

Intrinsic ValueHainan Jinpan Smart Technology Co., Ltd. (688676.SS)

Previous Close$91.52
Intrinsic Value
Upside potential
Previous Close
$91.52

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

Hainan Jinpan Smart Technology Co., Ltd. is a specialized industrial machinery manufacturer operating within China's power infrastructure sector. The company's core revenue model is derived from the research, development, production, and sale of critical power transmission and distribution equipment. Its product portfolio includes dry-type transformers, reactors, medium and low voltage switchgears, power electronic equipment, and integrated box-type substations, which are essential components for modern electrical grids and industrial applications. The company strategically serves high-growth end markets, including new energy generation, high-end equipment manufacturing, and energy conservation and environmental protection projects, aligning with both national industrial policy and global sustainability trends. Its market position is strengthened by a significant international footprint, with exports reaching approximately 70 countries and regions, indicating a diversified customer base and competitive product acceptance beyond its domestic market. Founded in 1997 and based in Haikou, the company has established a long-standing presence in the industry, leveraging its expertise to cater to the complex demands of power distribution and control.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 6.90 billion for the period, demonstrating strong top-line performance. Profitability was solid, with net income reaching CNY 574.4 million, translating to a healthy net margin. However, operating cash flow was negative at CNY -37.0 million, which, when considered alongside significant capital expenditures of CNY -435.0 million, suggests heavy investment activity potentially impacting short-term cash generation efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.29, reflecting the company's earnings power on a per-share basis. The substantial capital expenditure figure indicates a strategy focused on capacity expansion or technological upgrades. The negative operating cash flow relative to positive net income warrants further analysis into working capital management and the timing of its investment cycle.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 559.9 million against total debt of CNY 1.07 billion. This indicates a leveraged but manageable financial structure. The company's low beta of 0.047 suggests its stock price has historically exhibited very low correlation with broader market movements, which may appeal to certain investors seeking defensive characteristics.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.506 per share. This dividend, supported by earnings, indicates a commitment to returning capital to shareholders while likely retaining sufficient funds for reinvestment into its growth initiatives within the new energy and power equipment sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.92 billion, the market assigns a valuation that incorporates expectations for the company's role in China's energy transition and infrastructure development. The extremely low beta implies the market prices it with minimal systemic risk, potentially viewing it as a stable industrial play.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio aligned with sustainable energy trends and its established export network. Its outlook is tied to continued domestic investment in power infrastructure and global demand for reliable electrical equipment, though execution on its investments will be critical to converting growth opportunities into sustained cash flow.

Sources

Company DescriptionProvided Financial Data

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