investorscraft@gmail.com

Intrinsic ValueLB Group Co., Ltd. (002601.SZ)

Previous Close$22.16
Intrinsic Value
Upside potential
Previous Close
$22.16

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

LB Group operates as a prominent global manufacturer in the inorganic fine chemicals sector, specializing primarily in titanium dioxide pigments and related products. The company generates revenue through the production and worldwide distribution of its core offerings, which include sponge titanium, zirconium compounds, sulfuric acid, and various mineral products under its established LOMON and BILLIONS brands. Its products serve a diverse industrial customer base across coatings, plastics, paper, electronics, and consumer goods like cosmetics and sunscreens, embedding the company deeply within global supply chains. Within the competitive specialty chemicals landscape, LB Group has secured a significant market position, particularly in titanium dioxide, a key whitening pigment. This standing is supported by its extensive, vertically integrated manufacturing operations and long-standing industry presence dating back to 1955. The company's strategic focus on a broad product portfolio allows it to mitigate cyclical demand in any single end-market, providing a buffer against sector-specific volatility. Its global distribution network further strengthens its ability to serve international clients and compete effectively against other major chemical producers.

Revenue Profitability And Efficiency

For the fiscal year, LB Group reported revenue of CNY 27.5 billion, achieving a net income of CNY 2.17 billion. The company demonstrated solid cash generation, with operating cash flow reaching CNY 3.8 billion. This operational performance indicates an ability to convert sales into cash effectively, supporting ongoing business activities and investments despite the capital-intensive nature of the chemical industry.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.91, reflecting its earnings power on a per-share basis. Capital expenditures of approximately CNY 1.58 billion indicate continued investment in maintaining and expanding production capacity. The relationship between operating cash flow and capital spending suggests the company is funding a significant portion of its investments from internally generated funds.

Balance Sheet And Financial Health

LB Group maintains a robust liquidity position with cash and equivalents of CNY 8.4 billion. Total debt is reported at CNY 18.59 billion, indicating a leveraged capital structure common for capital-intensive industrial firms. The substantial cash balance provides a buffer for debt servicing and operational flexibility, though the overall financial health is dependent on maintaining stable cash flows to cover fixed obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.8 per share. This dividend policy, against the backdrop of its earnings, suggests a shareholder-friendly approach while retaining capital for reinvestment. Future growth will likely be driven by global demand for its specialty chemical products and operational efficiency improvements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 45.3 billion, the market's valuation incorporates expectations for the company's future performance within the cyclical chemicals sector. A beta of 1.312 indicates the stock has historically been more volatile than the broader market, reflecting sensitivity to industrial and economic cycles that affect demand for its products.

Strategic Advantages And Outlook

LB Group's strategic advantages include its long-established brand reputation, vertically integrated operations, and diverse product applications across multiple industries. The outlook for the company is tied to global industrial production trends, raw material cost management, and its ability to navigate environmental regulations affecting the chemical sector. Its established market position provides a foundation for sustained operations.

Sources

Company DescriptionFinancial Data Provided

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