investorscraft@gmail.com

Intrinsic ValueChengdu Leejun Industrial Co., Ltd. (002651.SZ)

Previous Close$10.86
Intrinsic Value
Upside potential
Previous Close
$10.86

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

Chengdu Leejun Industrial Co., Ltd. operates as a specialized industrial machinery manufacturer focused on grinding process system equipment for heavy industries. The company's core revenue model centers on the research, development, manufacturing, and sale of high-pressure roller presses, which are critical for cement production, mining operations, metallurgy, and chemical processing. This equipment enables more efficient material size reduction, offering clients significant energy savings and operational improvements compared to traditional grinding methods. Leejun Industrial has established itself as a technology-driven supplier within China's industrial infrastructure sector, serving both domestic and international markets with integrated solutions that include technical consulting and spare parts services. The company's market position is built on proprietary grinding technology developed since its 1999 founding, targeting industrial customers seeking to optimize their production processes. By focusing on specialized grinding equipment rather than general machinery, Leejun maintains a niche competitive advantage in industrial efficiency solutions, particularly within the cement and building materials sectors where grinding represents a substantial portion of operational costs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 776.2 million with net income of CNY 120.1 million, translating to a healthy net margin of approximately 15.5%. Operating cash flow generation was robust at CNY 345.0 million, significantly exceeding net income and indicating strong cash conversion efficiency. The company maintained disciplined capital expenditures of CNY 63.1 million, representing a capital intensity ratio of approximately 8% of revenue, suggesting efficient asset utilization in its manufacturing operations.

Earnings Power And Capital Efficiency

Leejun Industrial demonstrated solid earnings power with diluted EPS of CNY 0.12. The substantial operating cash flow of CNY 345.0 million, which is nearly three times net income, indicates strong underlying business performance and effective working capital management. The company's capital efficiency is evidenced by its ability to generate significant cash flows while maintaining moderate capital investment requirements, reflecting the asset-light nature of its specialized equipment manufacturing model.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with cash and equivalents of CNY 1.55 billion against minimal total debt of CNY 10.4 million, resulting in a net cash position that significantly exceeds its market capitalization. This conservative financial structure provides substantial liquidity and financial flexibility, with debt representing less than 1% of total capital. The robust cash position supports both operational needs and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has implemented a shareholder-friendly dividend policy, distributing CNY 0.06 per share. The dividend payout ratio of approximately 50% based on EPS indicates a balanced approach to capital allocation between shareholder returns and reinvestment. The strong cash position suggests capacity for both sustained dividend payments and potential growth investments in its grinding technology portfolio.

Valuation And Market Expectations

With a market capitalization of CNY 11.99 billion, the company trades at a premium valuation multiple relative to earnings, reflecting market expectations for its specialized technology positioning. The beta of 1.55 indicates higher volatility than the broader market, potentially pricing in sensitivity to industrial capital expenditure cycles. The valuation appears to incorporate expectations for continued technological leadership in industrial grinding solutions.

Strategic Advantages And Outlook

Leejun's strategic advantage lies in its focused expertise in grinding technology and strong intellectual property developed over two decades. The company's outlook is tied to industrial modernization trends and energy efficiency demands in heavy industries. Its substantial cash reserves provide strategic optionality for technology development, market expansion, or potential acquisitions. The specialized nature of its equipment offerings positions it to benefit from ongoing industrial automation and efficiency improvements across its target sectors.

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