investorscraft@gmail.com

Intrinsic ValueJIADE Limited (JDZG)

Previous Close$1.66
Intrinsic Value
Upside potential
Previous Close
$1.66

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

JIADE Limited operates in an unspecified industry, with its core revenue model and product offerings not publicly detailed. The company's financial filings indicate modest revenue generation, but without explicit sector context, its competitive positioning remains unclear. Given the lack of disclosed operational specifics, JIADE's market share, differentiation, and industry dynamics cannot be reliably assessed. Further transparency on its business segments, customer base, and geographic reach would be necessary to evaluate its market standing. The company's financial performance suggests it is a small-cap entity, but its strategic focus and long-term viability require deeper scrutiny given the absence of detailed disclosures.

Revenue Profitability And Efficiency

JIADE reported revenue of $18.7 million for FY 2024, with net income of $5.6 million, reflecting a net margin of approximately 30%. Despite profitability, operating cash flow was negative at -$5.1 million, exacerbated by capital expenditures of -$0.6 million. This suggests potential inefficiencies in working capital management or timing discrepancies in cash collections, warranting closer examination of its operational cycle.

Earnings Power And Capital Efficiency

The company's diluted EPS of $0.25 indicates modest earnings power relative to its share count. Negative operating cash flow raises concerns about sustainable capital efficiency, as it may rely on external financing or balance sheet reserves to fund operations. Without segment-level data, the drivers of profitability and capital allocation priorities remain opaque.

Balance Sheet And Financial Health

JIADE holds $3.9 million in cash against $4.8 million of total debt, indicating limited liquidity headroom. The near-parity between cash and debt suggests a leveraged position, though the absence of maturity schedules or interest coverage metrics precludes a full assessment of solvency risk. Shareholders' equity is not disclosed, making leverage ratios unverifiable.

Growth Trends And Dividend Policy

Historical growth trends are unavailable due to insufficient data. The company paid no dividends in FY 2024, aligning with its negative cash flow and potential reinvestment needs. Without multi-year comparisons, it is unclear whether this reflects a long-term policy or cyclical constraints.

Valuation And Market Expectations

With a market capitalization unverifiable due to missing share price data, traditional valuation multiples cannot be calculated. The absence of forward guidance or analyst estimates limits insight into market expectations. Investors would require clearer visibility into growth prospects and margin sustainability to assign a credible valuation range.

Strategic Advantages And Outlook

The lack of disclosed competitive differentiators or strategic initiatives makes it challenging to evaluate JIADE's long-term prospects. Its financial profile suggests a niche operator with profitability but cash flow challenges. Until the company provides greater operational transparency, its ability to scale or withstand sector headwinds remains speculative.

Sources

SEC filings (CIK: 0001976908), company-reported financials for FY 2024

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