investorscraft@gmail.com

Intrinsic ValueJ-Long Group Limited (JL)

Previous Close$3.63
Intrinsic Value
Upside potential
Previous Close
$3.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

J-Long Group Limited operates in a specialized segment of the global supply chain, focusing on the distribution and logistics of high-demand consumer and industrial goods. The company generates revenue through a mix of wholesale distribution, direct sales, and value-added services such as inventory management and just-in-time delivery. Its core offerings include electronics, automotive parts, and industrial components, catering to manufacturers and retailers across Asia and select international markets. J-Long Group has carved a niche by leveraging its regional expertise and supplier relationships to ensure competitive pricing and reliable delivery, positioning itself as a trusted intermediary in fragmented supply chains. The firm’s ability to adapt to fluctuating demand cycles and regulatory environments strengthens its resilience in a competitive sector. While not a market leader, its targeted approach allows for steady margins and repeat business from long-term clients.

Revenue Profitability And Efficiency

In FY 2024, J-Long Group reported revenue of $28.4 million, with net income of $0.8 million, reflecting a net margin of approximately 2.8%. Operating cash flow was negative at -$1.5 million, partly due to working capital adjustments, while capital expenditures were modest at -$0.2 million. The diluted EPS of $0.26 indicates modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by thin margins, typical of distribution-heavy businesses. Its capital efficiency appears limited, with negative operating cash flow suggesting potential liquidity pressures. The modest net income and EPS highlight reliance on volume-driven scalability rather than high-margin differentiation.

Balance Sheet And Financial Health

J-Long Group maintains a conservative balance sheet, with $4.2 million in cash and equivalents against $2.1 million in total debt, indicating a manageable leverage position. However, the negative operating cash flow raises questions about near-term liquidity, though the absence of significant capex demands provides some flexibility.

Growth Trends And Dividend Policy

Growth trends are muted, with no explicit guidance on expansion. The dividend payout of $0.19 per share suggests a commitment to shareholder returns, though sustainability depends on improving cash generation. The lack of clear growth drivers or geographic expansion plans limits visibility into future scalability.

Valuation And Market Expectations

The company’s valuation metrics are not publicly benchmarked, but its modest earnings and cash flow profile suggest a niche, small-cap positioning. Market expectations likely remain subdued given the sector’s competitive dynamics and the firm’s limited scale.

Strategic Advantages And Outlook

J-Long Group’s strengths lie in its regional supply chain expertise and client relationships, but its outlook is tempered by margin pressures and cash flow volatility. Strategic initiatives to diversify revenue or enhance operational efficiency could improve its trajectory, though near-term challenges persist.

Sources

Company filings (CIK: 0001948436), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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