investorscraft@gmail.com

Intrinsic ValueJiayin Group Inc. (JFIN)

Previous Close$11.01
Intrinsic Value
Upside potential
Previous Close
$11.01

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

Jiayin Group Inc. operates as a leading fintech platform in China, specializing in online consumer finance and wealth management services. The company leverages advanced data analytics and AI-driven risk assessment models to connect borrowers with investors, primarily serving underserved individuals and small businesses. Its core revenue streams include loan facilitation fees, post-origination services, and wealth management solutions, positioning it as a key player in China's rapidly evolving digital lending ecosystem. The company differentiates itself through proprietary technology, stringent risk controls, and a scalable platform that enhances credit accessibility while maintaining asset quality. Jiayin Group competes in a highly regulated and competitive market, where it has carved out a niche by balancing growth with compliance, supported by partnerships with financial institutions and a strong brand reputation among users. Its market position is reinforced by consistent operational execution and adaptability to regulatory changes, ensuring sustainable expansion in China's fintech sector.

Revenue Profitability And Efficiency

Jiayin Group reported revenue of RMB 5.80 billion for FY 2024, with net income reaching RMB 1.06 billion, reflecting a robust net margin of approximately 18.2%. The company's operating cash flow stood at RMB 1.43 billion, underscoring efficient cash generation capabilities. Capital expenditures of RMB 739 million indicate ongoing investments in technology and platform enhancements, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company's diluted EPS of RMB 19.92 highlights strong earnings power, supported by high operational leverage and scalable technology. Jiayin Group's capital efficiency is evident in its ability to generate substantial profits relative to its asset base, with a disciplined approach to risk management contributing to stable returns on invested capital.

Balance Sheet And Financial Health

Jiayin Group maintains a solid balance sheet, with cash and equivalents of RMB 541 million and total debt of RMB 52 million, reflecting a conservative leverage profile. The low debt-to-equity ratio indicates strong financial health, providing flexibility to navigate regulatory changes or invest in growth opportunities without overextending its capital structure.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, driven by increasing demand for digital lending solutions in China. Its dividend payout of RMB 0.495 per share signals a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. This balanced approach aligns with its long-term strategy of sustainable expansion and shareholder value creation.

Valuation And Market Expectations

Jiayin Group's valuation reflects its position as a profitable fintech player in a high-growth market. Investors likely price in expectations of continued regulatory adaptation and market share gains, balanced against risks from China's evolving financial regulations and competitive pressures in the digital lending space.

Strategic Advantages And Outlook

Jiayin Group's strategic advantages include its technology-driven platform, strong risk management framework, and deep understanding of China's credit market. The outlook remains positive, with opportunities to expand service offerings and penetrate underserved segments, though regulatory scrutiny and macroeconomic conditions in China could influence near-term performance. The company is well-positioned to capitalize on fintech tailwinds while maintaining disciplined growth.

Sources

Company filings, financial statements

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