investorscraft@gmail.com

Intrinsic ValueBeijing Lier High-temperature Materials Co.,Ltd. (002392.SZ)

Previous Close$8.27
Intrinsic Value
Upside potential
Previous Close
$8.27

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

Beijing Lier High-temperature Materials operates as a specialized manufacturer of advanced refractory products essential for high-temperature industrial processes. The company serves critical sectors including iron and steel production, coal chemical processing, and non-ferrous metallurgy with a comprehensive portfolio encompassing ladle, blast furnace, and tundish refractories. Its product range extends to specialized solutions for converters, electric furnaces, and waste incinerators, alongside casting function materials like nozzles and stopper rods for continuous casting applications. Operating within the industrials sector, specifically metal fabrication, Beijing Lier generates revenue through the production and sale of these durable materials that withstand extreme thermal and chemical stresses. The firm has established an international footprint with operations spanning China, Russia, Southeast Asia, and India, positioning it as a significant regional player. This geographic diversification mitigates reliance on any single market while catering to global industrial demand. Its market position is defined by technical specialization in high-performance materials that are critical for the operational efficiency and safety of its clients' capital-intensive manufacturing processes.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 6.33 billion, achieving a net income of CNY 318.6 million. This translates to a net profit margin of roughly 5.0%, indicating moderate profitability within its capital-intensive industrial niche. Operating cash flow was positive at CNY 158.8 million, though it was substantially lower than net income, suggesting potential working capital absorption or timing differences in cash collection.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a diluted EPS of CNY 0.27. Capital expenditures were a modest CNY 32.4 million, which is significantly lower than the operating cash flow, indicating a mature operational phase with limited requirement for heavy investment. This suggests the business can generate earnings without substantial ongoing capital outlays, supporting its current profitability level.

Balance Sheet And Financial Health

Beijing Lier maintains a robust balance sheet characterized by a strong liquidity position. Cash and cash equivalents stood at CNY 1.18 billion, substantially exceeding total debt of CNY 429.0 million. This low leverage ratio provides significant financial flexibility and a considerable margin of safety against industry cyclicality or economic downturns, underscoring a very conservative and healthy financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.033 per share. The dividend policy, coupled with its strong cash position, suggests a stable and shareholder-friendly capital allocation strategy. Future growth is likely tied to the performance of its core end-markets, particularly the global steel and coal chemical industries, and its ability to further penetrate its international operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.69 billion, the market valuation reflects a price-to-earnings multiple derived from its current earnings level. The beta of 0.386 indicates lower volatility compared to the broader market, which is typical for industrial materials suppliers whose fortunes are closely linked to cyclical heavy industries rather than high-growth sectors.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its specialized technical expertise in high-temperature materials and its established international presence. The outlook is intrinsically linked to global industrial production cycles, particularly in steelmaking. Its strong balance sheet provides a crucial buffer to navigate industry downturns and potentially pursue strategic opportunities, positioning it for steady, albeit cyclical, long-term performance.

Sources

Company Financial ReportsShenzhen Stock Exchange

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