investorscraft@gmail.com

Intrinsic ValueLinzhou Heavy Machinery Group Co.,Ltd (002535.SZ)

Previous Close$3.84
Intrinsic Value
Upside potential
Previous Close
$3.84

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

Linzhou Heavy Machinery Group operates as a specialized industrial machinery manufacturer focused primarily on China's coal mining sector. The company generates revenue through the design, production, and sale of comprehensive coal mining equipment systems including roadheaders, shearers, conveyors, and hydraulic support systems. Beyond core manufacturing, the company has diversified into related service segments including equipment maintenance, leasing operations, and coal mine operational services, creating additional revenue streams while supporting its primary equipment business. Linzhou Heavy Machinery maintains a strategic position within China's industrial supply chain, serving the essential energy infrastructure sector with specialized machinery and technical solutions. The company has expanded its capabilities to include energy equipment manufacturing, financial leasing services, and military equipment production, demonstrating vertical integration across industrial applications. This diversified approach positions the company to leverage its manufacturing expertise across multiple industrial segments while maintaining its foundational strength in coal mining machinery where it has operated since 1982.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.68 billion for the period, achieving net income of CNY 95.3 million with a net margin of approximately 5.7%. Operating cash flow generation was robust at CNY 376.9 million, significantly exceeding capital expenditures of CNY 25.4 million. This indicates efficient cash conversion from operations, supporting the company's investment capacity while maintaining positive operational momentum in its core industrial machinery segments.

Earnings Power And Capital Efficiency

Linzhou Heavy Machinery demonstrated moderate earnings power with diluted EPS of CNY 0.12. The substantial operating cash flow relative to net income suggests strong underlying operational performance and effective working capital management. The company's capital allocation appears disciplined, with modest capital expenditures focused on maintaining production capacity rather than aggressive expansion, reflecting a measured approach to capital efficiency in its industrial machinery markets.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 1.51 billion against cash and equivalents of CNY 213.4 million, indicating significant leverage. However, the company's strong operating cash flow generation provides capacity to service debt obligations. The financial structure reflects typical capital intensity for heavy machinery manufacturing, with debt likely supporting working capital requirements and production capacity in its capital-intensive industrial operations.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy with no dividend distribution during the period, retaining earnings for operational needs and potential reinvestment. Growth appears focused on organic expansion within existing machinery segments rather than aggressive market share acquisition. The company's strategic direction emphasizes stability in its core coal mining equipment market while exploring adjacent opportunities in energy equipment and industrial services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.64 billion, the company trades at a P/E ratio around 38 times trailing earnings, suggesting market expectations for future growth despite current moderate profitability. The beta of 0.639 indicates lower volatility than the broader market, reflecting the defensive characteristics of its industrial machinery business serving essential energy infrastructure sectors.

Strategic Advantages And Outlook

Linzhou Heavy Machinery's strategic advantages include its long-established presence in China's coal mining sector and diversified industrial capabilities. The company benefits from vertical integration across manufacturing and service segments, providing stability through economic cycles. The outlook remains tied to China's energy infrastructure investment, with opportunities in equipment modernization and maintenance services supporting steady demand for its specialized industrial machinery solutions.

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