investorscraft@gmail.com

Intrinsic ValueJilin Liyuan Precision Manufacturing Co., Ltd. (002501.SZ)

Previous Close$2.34
Intrinsic Value
Upside potential
Previous Close
$2.34

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

Jilin Liyuan Precision Manufacturing Co., Ltd. operates as a specialized manufacturer within China's basic materials sector, focusing on precision aluminum products. The company's core revenue model centers on the production and sale of industrial and architectural aluminum profiles, along with deep-processed aluminum components and rail transit equipment. This positions the company as an integrated player in the aluminum value chain, serving downstream industries that require high-specification aluminum solutions. Its operations are primarily domestic, with additional revenue streams generated through exports, catering to both construction and industrial manufacturing clients. Within the competitive Chinese aluminum industry, Jilin Liyuan occupies a niche focused on precision manufacturing and value-added processing, differentiating itself from larger primary aluminum producers. The company's market position is influenced by demand cycles in Chinese construction and infrastructure development, particularly in rail transit, which is a key end-market for its specialized products.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 333.6 million for the period, but this was overshadowed by significant operational challenges. A substantial net loss of CNY 718.1 million indicates severe pressure on profitability, with negative operating cash flow of CNY 219.3 million further highlighting efficiency concerns. The negative earnings per share of CNY -0.2 reflects the depth of these profitability issues across its shareholder base.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss and negative operating cash flow. Capital expenditure was minimal at approximately CNY -7.8 million, suggesting limited investment in maintaining or expanding productive capacity. The combination of negative cash generation and restrained capital investment points to significant challenges in achieving sustainable returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with cash and equivalents of approximately CNY 23.8 million against total debt of CNY 42.9 million. This debt position, while not excessively large relative to the company's scale, presents a concern given the negative cash flow generation. The financial health appears challenged by the combination of operating losses and tight liquidity conditions.

Growth Trends And Dividend Policy

The current financial performance indicates contraction rather than growth, with the company experiencing significant losses. No dividend was distributed during the period, which is consistent with the negative earnings and cash flow position. The trends suggest the company is focused on navigating operational challenges rather than pursuing expansion or returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.68 billion, the market valuation appears to incorporate factors beyond current financial performance, possibly reflecting potential recovery prospects or strategic value. The beta of 0.891 suggests the stock exhibits slightly less volatility than the broader market. The valuation disconnect from current fundamentals may indicate market expectations for a turnaround or restructuring.

Strategic Advantages And Outlook

The company's strategic position lies in its specialization in precision aluminum manufacturing for specific industrial applications. However, the outlook is clouded by significant operational losses and cash flow challenges. Success will depend on improving operational efficiency, managing costs effectively, and potentially restructuring to capitalize on its niche manufacturing capabilities in a competitive aluminum market. The path to recovery appears challenging given the current financial metrics.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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