Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company Description and Financial Data as Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |