investorscraft@gmail.com

Intrinsic ValueJiangsu Lianfa Textile Co.,Ltd (002394.SZ)

Previous Close$14.40
Intrinsic Value
Upside potential
Previous Close
$14.40

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

Jiangsu Lianfa Textile operates as a vertically integrated textile manufacturer with a comprehensive business model spanning the entire production chain. The company engages in yarn spinning, dyeing, weaving, finishing, and printing activities, creating a seamless operational flow from raw materials to finished products. Its core revenue streams derive from fabric products including cotton and functional finishing fabrics, garment manufacturing for both men's and women's formal and casual wear, and yarn products. Within China's competitive textile sector, Lianfa has established a diversified market presence through its export operations spanning 30 countries across Japan, the United States, Europe, and Southeast Asia. The company further supplements its textile operations with ancillary activities including thermal power generation, steam supply, compressed air services, trading, logistics, and water treatment, creating additional revenue diversification. This integrated approach positions Lianfa as a mid-sized player with both domestic and international reach, leveraging its historical foundation dating back to 1955 to maintain established customer relationships while navigating the cyclical nature of the global apparel manufacturing industry.

Revenue Profitability And Efficiency

The company generated CNY 4.18 billion in revenue with net income of CNY 201.5 million, reflecting a net margin of approximately 4.8%. Operating cash flow of CNY 588.1 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 137.5 million suggest moderate reinvestment in maintaining production capacity and operational infrastructure during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.62, demonstrating the company's ability to generate profits from its operational scale. The substantial operating cash flow relative to net income highlights effective working capital management and sustainable earnings quality. The company maintains a balanced approach to capital allocation between operational needs and shareholder returns.

Balance Sheet And Financial Health

Lianfa maintains a conservative financial structure with cash and equivalents of CNY 503.5 million against total debt of CNY 788.1 million. The company's debt level appears manageable given its cash generation capacity, with liquidity supported by substantial operating cash flows. The balance sheet reflects the capital-intensive nature of textile manufacturing while maintaining operational flexibility.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.10, representing a payout ratio of approximately 16% based on diluted EPS. This balanced capital allocation strategy indicates management's focus on returning capital to shareholders while retaining earnings for operational requirements and potential growth initiatives within the competitive textile landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.42 billion, the company trades at a price-to-earnings ratio of around 17 based on current earnings. The beta of 0.404 suggests lower volatility compared to the broader market, reflecting the defensive characteristics typical of established manufacturing companies with stable operational histories.

Strategic Advantages And Outlook

Lianfa's vertically integrated model provides cost control advantages and quality consistency throughout the production process. The company's export diversification across multiple geographic regions helps mitigate regional economic fluctuations. However, the textile industry faces ongoing challenges including global competition, raw material price volatility, and shifting consumer preferences that will require continuous operational optimization and potential product innovation to maintain competitive positioning.

Sources

Company filingsFinancial data providers

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