investorscraft@gmail.com

Intrinsic ValueJin Medical International Ltd. (ZJYL)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Jin Medical International Ltd. operates in the healthcare equipment and services sector, specializing in the design, manufacturing, and distribution of medical devices. The company primarily generates revenue through the sale of its proprietary medical products, which cater to rehabilitation and mobility needs. Its offerings include wheelchairs, medical beds, and related accessories, positioning it as a niche player in the global medical device market. Jin Medical serves both domestic and international markets, leveraging cost-effective manufacturing capabilities to compete with larger industry players. The company’s market position is bolstered by its focus on affordability and functionality, appealing to budget-conscious healthcare providers and end-users. While it lacks the scale of multinational competitors, Jin Medical’s specialized product line allows it to maintain a stable presence in targeted segments. The healthcare equipment industry remains highly competitive, but the company’s emphasis on rehabilitation solutions provides a distinct value proposition in an aging global population.

Revenue Profitability And Efficiency

For FY 2024, Jin Medical reported revenue of $23.5 million, with net income of $3.68 million, reflecting a net margin of approximately 15.6%. The diluted EPS stood at $0.0235. Operating cash flow was negative at -$1.21 million, while capital expenditures were modest at -$144,949. These figures suggest efficient cost management but highlight potential liquidity constraints given the negative operating cash flow.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its ability to convert revenue into net income at a healthy margin. However, the negative operating cash flow raises questions about working capital management. Capital efficiency appears reasonable, with limited capex relative to revenue, though reinvestment levels may need to increase to sustain growth in a competitive market.

Balance Sheet And Financial Health

Jin Medical’s balance sheet shows $8.14 million in cash and equivalents against total debt of $11.6 million, indicating moderate leverage. The debt-to-equity ratio suggests manageable financial obligations, but the negative operating cash flow could strain liquidity if not addressed. Shareholders’ equity remains supported by retained earnings, though the company’s financial health hinges on improving cash generation.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the net income margin suggests stable profitability. The company does not currently pay dividends, retaining earnings for potential reinvestment or debt reduction. Future growth may depend on expanding its product line or entering new markets, given the competitive nature of the medical device industry.

Valuation And Market Expectations

With a diluted EPS of $0.0235 and no dividend payout, the company’s valuation likely hinges on earnings growth potential. Market expectations may be tempered by the negative operating cash flow, though the solid net margin could attract investors if liquidity concerns are resolved. The stock’s performance will depend on execution in a sector sensitive to healthcare spending trends.

Strategic Advantages And Outlook

Jin Medical’s strategic advantages include its niche focus on rehabilitation products and cost-efficient manufacturing. The outlook depends on its ability to improve cash flow and expand market share. Opportunities in aging populations could drive demand, but competition and operational efficiency will be critical. The company must balance growth investments with financial stability to sustain long-term success.

Sources

Company filings, CIK: 0001837821

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