investorscraft@gmail.com

Intrinsic ValueJiangsu Leike Defense Technology Co., Ltd. (002413.SZ)

Previous Close$13.33
Intrinsic Value
Upside potential
Previous Close
$13.33

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 Leike Defense Technology operates as a specialized defense technology company focused on developing and manufacturing advanced electronic systems for military and security applications. The company's core revenue model centers on research, development, and sales of sophisticated defense technologies including satellite navigation systems, radar equipment, and intelligent control solutions. Its product portfolio spans multiple defense technology segments, from remote sensing observation radar series to area surveillance systems and specialized satellite navigation terminals, positioning the firm within China's strategic defense industrial base. The company serves both military and civilian security markets, leveraging its technological expertise in electronic warfare, surveillance, and navigation systems. Operating in the highly specialized defense electronics sector, Leike Defense competes by developing proprietary technologies for China's growing defense modernization requirements. The company's market position reflects its focus on indigenous technological development within China's broader defense industrial ecosystem, targeting specific niches in radar systems and satellite applications where specialized technical capabilities create competitive advantages.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.24 billion for the period, though it recorded a significant net loss of CNY 396 million. This negative profitability reflects challenges in converting revenue to bottom-line results, with diluted EPS standing at -0.3. Operating cash flow remained positive at CNY 254 million, suggesting some operational cash generation despite the reported net loss. Capital expenditures of CNY 83 million indicate ongoing investment in productive capacity and technological development.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS and net income figures indicate the company is not currently generating sustainable profits from its operations. The positive operating cash flow provides some mitigation, but the overall capital efficiency metrics reflect challenges in achieving profitable scale. The company's investment in research and development activities typical for defense technology firms may be contributing to the current earnings pressure.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 600 million against total debt of approximately CNY 260 million, indicating a reasonable liquidity buffer. The debt level appears manageable relative to cash reserves, though the negative profitability may constrain financial flexibility over time. The company maintains a moderate capital structure with room for strategic investments, supported by its cash position and market capitalization of approximately CNY 7.1 billion.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its current loss-making position and focus on reinvesting capital into business development. Growth trends reflect the cyclical nature of defense contracting, with revenue generation dependent on project timelines and government procurement cycles. The absence of dividend payments allows the company to preserve capital for technology development and potential future expansion within China's defense technology sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.1 billion, the market appears to be valuing the company based on its strategic positioning within China's defense technology ecosystem rather than current profitability metrics. The low beta of 0.285 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting its specialized defense focus. Valuation multiples based on earnings are not meaningful given the current loss position.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technological capabilities within China's defense sector, particularly in radar systems and satellite applications. The outlook depends on continued defense modernization spending and the company's ability to secure contracts within China's military-industrial complex. Success will require converting technological expertise into sustainable profitability while navigating the specialized procurement cycles characteristic of defense technology markets.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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