investorscraft@gmail.com

Intrinsic ValueLets Holdings Group Co., Ltd. (002398.SZ)

Previous Close$5.88
Intrinsic Value
Upside potential
Previous Close
$5.88

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

Lets Holdings Group operates as a specialized construction materials and engineering services provider in China's infrastructure sector. The company generates revenue through a dual model of manufacturing high-performance concrete products and delivering comprehensive technical construction services. Its core activities span the entire project lifecycle, from initial feasibility studies and design to construction, testing, and long-term maintenance consulting. This integrated approach positions the company as a solutions-oriented partner for critical infrastructure projects, including nuclear power plants, transportation networks, and water conservancy systems. Beyond traditional materials, Lets Holdings has strategically expanded into digital construction services, offering BIM-based intelligent systems and internet-based supply chain data platforms. This diversification enhances its value proposition in an industry increasingly focused on efficiency and technological integration. The company's long-established presence since 1980 provides a foundation of technical expertise and client relationships, particularly in complex engineering environments requiring specialized material specifications and quality assurance. Its market position is reinforced by serving nationally significant projects that demand high reliability standards and technical sophistication.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.62 billion for the period, with net income of CNY 49.26 million, translating to a net margin of approximately 1.9%. Operating cash flow was robust at CNY 334.12 million, significantly exceeding net income and indicating healthy cash conversion from operations. Capital expenditures of CNY 222.64 million suggest ongoing investment in operational capabilities, though the cash flow coverage of these investments appears manageable given the strong operational cash generation during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.071, reflecting the company's current earnings capacity. The substantial operating cash flow of CNY 334.12 million demonstrates strong underlying cash generation relative to reported earnings. The relationship between capital expenditures and operating cash flow indicates a disciplined approach to investment, with operating cash flow sufficiently covering investment activities while maintaining positive free cash flow for the period.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 232.90 million against total debt of CNY 526.91 million, indicating a leveraged but potentially manageable position. The company's liquidity position appears adequate, with operating cash flow providing a cushion for debt servicing requirements. The debt level relative to the company's market capitalization and cash generation capacity will be important to monitor for financial stability.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.08. This dividend represents a significant payout relative to earnings per share, indicating a commitment to returning capital to shareholders. The company's strategic expansion into digital construction services and intelligent systems suggests a focus on growth areas within the construction industry, potentially positioning it for future revenue diversification and margin improvement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.59 billion, the company trades at a premium to its annual revenue. The beta of 0.716 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of its infrastructure-focused business. Market expectations appear to incorporate the company's established position in specialized construction materials and its strategic initiatives in digital construction services.

Strategic Advantages And Outlook

The company's primary advantages include its long-standing technical expertise, integrated service model, and positioning in critical infrastructure projects. The expansion into BIM-based intelligent systems and industry big data services represents a strategic move to capitalize on construction industry digitalization trends. The outlook depends on continued infrastructure investment in China and successful execution of the company's technological diversification strategy, balanced against the competitive pressures and cyclical nature of construction materials markets.

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