investorscraft@gmail.com

Intrinsic ValueLuyang Energy-Saving Materials Co., Ltd. (002088.SZ)

Previous Close$13.28
Intrinsic Value
Upside potential
Previous Close
$13.28

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

Luyang Energy-Saving Materials operates as a specialized manufacturer of high-performance insulation and refractory materials, serving industrial energy efficiency markets globally. The company's core revenue model centers on producing and selling advanced ceramic fibers, alumina fibers, soluble fibers, and rock wool products to industrial clients requiring thermal management solutions. Its diverse product portfolio includes blankets, boards, modules, and textiles designed for extreme temperature applications across sectors including steel, petrochemicals, power generation, and construction. Operating within the competitive basic materials sector, Luyang has established itself as a key domestic supplier in China's industrial insulation market while expanding internationally. The company's market position is strengthened by its comprehensive product range capable of serving multiple industrial segments, from high-temperature furnace linings to building fireproofing systems. This diversification provides resilience against cyclical demand in specific end-markets. As a subsidiary of Unifrax Asia-Pacific Holding, Luyang benefits from technological synergies and global distribution networks while maintaining strong regional manufacturing capabilities in Zibo, China. The company's focus on energy-efficient solutions aligns with global sustainability trends and China's industrial modernization initiatives, positioning it to capitalize on growing demand for advanced thermal insulation technologies.

Revenue Profitability And Efficiency

Luyang generated CNY 3.53 billion in revenue for the period, demonstrating substantial scale in its niche market. The company achieved robust profitability with net income of CNY 480 million, translating to a healthy net margin of approximately 13.6%. Operating cash flow of CNY 564 million significantly exceeded net income, indicating strong cash conversion efficiency and quality earnings. Capital expenditures of CNY 81 million represent a modest investment level relative to operating cash generation, suggesting mature operations with disciplined capital allocation.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with diluted EPS of CNY 0.94, reflecting effective utilization of its capital base. Operating cash flow coverage of capital expenditures appears substantial at nearly 7 times, indicating strong internal funding capacity for growth initiatives. The significant cash generation relative to modest debt levels suggests high capital efficiency and potential for strategic reinvestment or shareholder returns without financial strain.

Balance Sheet And Financial Health

Luyang maintains a conservative financial structure with CNY 652 million in cash and equivalents against minimal total debt of CNY 10 million, resulting in a net cash position. This robust liquidity profile provides significant financial flexibility and resilience against market volatility. The virtually debt-free balance sheet, combined with substantial cash reserves, positions the company strongly to withstand economic cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.80 per share which represents a substantial payout ratio relative to earnings. This commitment to returning capital to shareholders indicates management's confidence in sustainable cash generation. The balance between dividend distributions and retained earnings suggests a strategy focused on rewarding investors while maintaining adequate capital for operational needs and selective growth investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.70 billion, the company trades at a P/E ratio of around 14 based on current earnings. The beta of 0.648 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its industrial customer base and essential nature of its products. This valuation multiple appears reasonable for a profitable industrial materials company with strong cash generation.

Strategic Advantages And Outlook

Luyang's strategic advantages include its specialized product portfolio, established manufacturing expertise, and affiliation with Unifrax's global platform. The company is well-positioned to benefit from increasing emphasis on industrial energy efficiency and fire safety regulations globally. Its strong balance sheet provides flexibility to navigate market cycles and potentially pursue strategic acquisitions or technology investments to enhance its competitive positioning in the energy-saving materials sector.

Sources

Company financial statementsMarket data

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