investorscraft@gmail.com

Intrinsic ValueShandong Longji Machinery Co.,Ltd (002363.SZ)

Previous Close$9.07
Intrinsic Value
Upside potential
Previous Close
$9.07

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 Longji Machinery operates as a specialized manufacturer within China's automotive brake components sector, focusing on the research, development, production, and sale of critical safety parts. Its core product portfolio includes brake rotors, drums, calipers, and pads, alongside heavy-duty variants and hubs, catering primarily to the domestic market while maintaining export activities. The company's revenue model is built on supplying both the original equipment manufacturer (OEM) segment, including vehicle factories, and the aftermarket through auto parts purchasing groups, serving passenger cars and commercial vehicles. Founded in 1994 and based in Longkou, the firm has established a long-standing presence in the competitive auto parts industry. Its market position is that of a domestic specialist, leveraging its integrated manufacturing capabilities to serve a broad client base. The company operates in the highly fragmented Consumer Cyclical sector, where scale, quality, and cost efficiency are critical determinants of success, competing against numerous other regional and national suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.38 billion. Net income stood at CNY 47.0 million, resulting in a net profit margin of approximately 2.0%, indicating relatively thin profitability. Operating cash flow was a robust CNY 231.3 million, significantly exceeding capital expenditures of CNY 28.9 million, which suggests healthy cash generation from core operations relative to its investment needs for maintaining production assets.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.11. The substantial positive operating cash flow demonstrates its ability to convert sales into cash effectively. The moderate level of capital expenditures implies a capital-light model for an industrial manufacturer, focusing on maintaining rather than aggressively expanding its production capacity, which supports reasonable returns on invested capital.

Balance Sheet And Financial Health

Shandong Longji maintains a strong liquidity position, with cash and equivalents of CNY 1.09 billion. Total debt is modest at CNY 62.0 million, resulting in a very conservative debt-to-equity profile and minimal financial leverage. This robust balance sheet, characterized by high cash reserves and low debt, provides significant financial flexibility and a considerable buffer against industry downturns or operational challenges.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, declaring a dividend per share of CNY 0.11, which represents a 100% payout ratio based on its diluted EPS. This policy indicates a focus on returning all reported earnings to shareholders. Future growth will likely be contingent on its ability to secure new OEM contracts and expand its share in the competitive aftermarket, funded internally given its strong cash position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.29 billion, the market values the company at a price-to-earnings ratio near 70, which is high and suggests expectations for significant future earnings growth or a premium for its strong balance sheet. The beta of 0.507 indicates lower volatility compared to the broader market, which may reflect its stable, albeit competitive, niche and solid financial foundation.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established operational history, specialized focus on brake components, and an exceptionally strong balance sheet. The outlook is closely tied to the performance of the Chinese automotive market, both for new vehicles and the replacement parts segment. Its financial health provides a strategic cushion to navigate cyclical pressures and potentially pursue selective investments or market opportunities as they arise.

Sources

Company Description and Financial Data as 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