investorscraft@gmail.com

Intrinsic ValueSanlux Co.,Ltd (002224.SZ)

Previous Close$4.71
Intrinsic Value
Upside potential
Previous Close
$4.71

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

Sanlux Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing exclusively on the production and distribution of rubber V-belts. The company's core revenue model is derived from manufacturing and selling a diversified portfolio of power transmission belts, including agricultural V-belts, automobile V-belts, V-ribbed belts, and timing belts. This positions Sanlux as a component supplier to various downstream industries such as automotive manufacturing, agricultural machinery, and general industrial equipment. Founded in 1984 and based in Shaoxing, a key industrial region, the company has established a long-standing presence in a mature, competitive market. Its market position is that of a niche domestic player, serving the replacement and original equipment manufacturer (OEM) demand within China's vast manufacturing ecosystem. The business is characterized by its specialization in a specific mechanical component, making it susceptible to cyclical trends in its end markets, particularly automotive and agricultural production volumes. Its longevity suggests established customer relationships and manufacturing expertise, but it operates in a segment with significant competition and pressure on pricing and margins.

Revenue Profitability And Efficiency

For the fiscal year, Sanlux reported revenue of approximately CNY 894 million. The company achieved a net income of CNY 33.1 million, indicating a net profit margin of roughly 3.7%. Operating cash flow was positive at CNY 91.96 million, which comfortably covered net income, suggesting reasonable cash conversion from its earnings. However, the company reported substantial capital expenditures of approximately CNY -388 million, significantly exceeding its operating cash flow and indicating a major investment cycle, likely in property, plant, and equipment.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.04. The significant disparity between the robust operating cash flow and the high level of capital expenditures resulted in negative free cash flow for the period. This heavy investment activity impacts current capital efficiency metrics, as funds are being deployed for future capacity or upgrades rather than immediate returns. The efficiency of this capital allocation will be a key factor for future earnings power.

Balance Sheet And Financial Health

Sanlux maintains a strong liquidity position with cash and equivalents of CNY 1.13 billion. Total debt is reported at a relatively low CNY 62 million, resulting in a very conservative debt-to-equity profile and indicating minimal financial leverage. This robust balance sheet, characterized by high cash reserves and low debt, provides significant financial flexibility and a strong buffer against industry downturns or operational challenges.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.03 per share. The payout ratio appears sustainable given the current earnings level. The substantial capital expenditure suggests a focus on growth or operational modernization, which may be aimed at driving future revenue expansion or improving cost efficiency. The balance between returning capital to shareholders and reinvesting for growth is a central aspect of its financial strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the stock's beta of 0.24 indicates lower volatility compared to the broader market, which is typical for small-cap, niche industrial companies. The valuation reflects market expectations that are likely tempered by the company's niche market focus, current profitability level, and the ongoing high-investment phase evidenced by the capital expenditure program.

Strategic Advantages And Outlook

Sanlux's primary strategic advantages include its long-established operational history, specialized manufacturing expertise, and a very strong, conservatively managed balance sheet. The outlook is closely tied to the execution of its significant capital investment program. Successfully deploying this capital to enhance production efficiency, expand capacity, or develop new products will be critical for improving future profitability and growth. The company's financial health provides a solid foundation to navigate industry cycles and invest in strategic initiatives.

Sources

Company Public Filings (SZSE)Market 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