investorscraft@gmail.com

Intrinsic ValueShandong Link Science and Technology Co.,Ltd. (001207.SZ)

Previous Close$27.75
Intrinsic Value
Upside potential
Previous Close
$27.75

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

Shandong Link Science and Technology operates as a specialized chemical producer focused on silica and carbon black manufacturing. The company serves diverse industrial applications, primarily targeting the rubber industry with products used in tire manufacturing, industrial rubber goods, cable shielding materials, and color masterbatches. Its dual-product strategy encompasses both rubber-grade and specialty silica under LK, LKHD, and LKSIL series, alongside a comprehensive range of carbon black products from N100 to N700 series and specialized LK carbon blacks. This positions the company within the essential supply chain for automotive, construction, and consumer goods sectors. With operations spanning China, South Korea, Southeast Asia, and Europe, Link Science leverages its integrated production capabilities, including sodium silicate manufacturing, to maintain cost competitiveness. The company's market position is characterized by its technical specialization in reinforcing fillers that enhance product durability and performance for tire manufacturers and industrial rubber producers. Its client base includes leading companies in footwear, feed, and daily chemical industries, reflecting diversified end-market exposure beyond traditional automotive applications.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.27 billion for the period, demonstrating substantial scale in its niche chemical markets. Net income reached CNY 272 million, translating to a healthy net margin of approximately 12%. Operating cash flow of CNY 200 million indicates solid cash generation from core operations, though capital expenditures of CNY 57 million suggest moderate reinvestment requirements. The diluted EPS of CNY 1.36 reflects efficient earnings distribution across the share base.

Earnings Power And Capital Efficiency

Link Science exhibits strong earnings power with robust profitability metrics. The company's ability to generate CNY 272 million in net income from its specialized chemical operations highlights effective cost management and pricing power in its market segments. The operating cash flow coverage of capital expenditures appears healthy, supporting ongoing operational maintenance and potential expansion initiatives without excessive external financing requirements.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 741 million significantly exceeding total debt of CNY 109 million. This substantial net cash position provides considerable financial flexibility and resilience against market volatility. The low debt level relative to both equity and operating cash flow indicates minimal financial risk and strong capacity to withstand industry downturns or pursue strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, returning value to shareholders through a dividend per share of CNY 0.40 while maintaining financial strength for organic growth. The dividend payout ratio appears sustainable given current profitability levels. International operations across Asia and Europe provide geographic diversification and potential growth avenues beyond the domestic Chinese market, though specific growth rates are not verifiable from provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.68 billion, the company trades at a P/E ratio of around 17 based on current earnings. The beta of 0.806 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of its specialty chemical business. Market expectations appear to balance growth potential against the cyclical aspects of the industrial and automotive sectors the company serves.

Strategic Advantages And Outlook

The company's integrated production capabilities and technical specialization in silica and carbon black provide competitive advantages in serving demanding industrial applications. Its geographic diversification and established customer relationships across multiple industries support revenue stability. The outlook remains contingent on global automotive production trends and industrial demand, though the company's strong balance sheet positions it well to navigate market cycles and capitalize on growth opportunities in specialty chemicals.

Sources

Company description and financial data provided

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