investorscraft@gmail.com

Intrinsic ValueLisheng Sports (hanghai) Co., Ltd. (002858.SZ)

Previous Close$16.00
Intrinsic Value
Upside potential
Previous Close
$16.00

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

Lisheng Sports operates as a specialized automotive sports and racing culture enterprise in China, generating revenue through the operation of racing facilities and training centers while providing public relations services for automotive brand promotion. The company occupies a distinct niche within China's entertainment sector, focusing on the commercialization of motorsports culture through experiential offerings and corporate sponsorship activations. Its business model integrates physical venue operations with service-based revenue streams, positioning the company at the intersection of sports entertainment and automotive marketing. This dual approach allows Lisheng Sports to capitalize on growing interest in motorsports while serving automotive manufacturers seeking targeted brand exposure. The company's 2022 rebranding from Shanghai Lisheng Racing reflects a strategic expansion beyond pure racing operations toward a broader sports and cultural platform. Operating since 2002, the company has established itself as one of China's pioneering motorsport entertainment providers, though it faces competition from both traditional entertainment venues and emerging experiential entertainment formats. Its Shanghai base provides access to China's largest automotive market and corporate sponsorship ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 441 million for the period but recorded a net loss of CNY 39 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 105 million, suggesting the core business generates cash before accounting for non-operating items. The negative EPS of CNY -0.24 reflects the net loss relative to the outstanding share count, highlighting current earnings pressure on a per-share basis.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the reported net loss position. The positive operating cash flow generation of CNY 105 million demonstrates some underlying cash-generating capability from operations. Capital expenditures of approximately CNY 43 million indicate ongoing investment in racing facilities and infrastructure, though the return on this investment is not immediately evident in the current profitability metrics. The company's ability to convert revenue into sustainable earnings remains a key area for improvement.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 258 million against total debt of CNY 175 million, providing a reasonable liquidity buffer. This cash-heavy position offers financial flexibility but may indicate underutilized capital. The debt level appears manageable relative to the cash reserves, suggesting the company is not facing immediate solvency concerns. The overall financial health appears stable despite the operating losses, supported by the strong cash position.

Growth Trends And Dividend Policy

With no dividend payments indicated, the company appears to be retaining all capital for operational needs and potential growth initiatives. The current financial results suggest the company is in a investment phase rather than a distribution phase. Growth trends will depend on the company's ability to expand its racing and brand promotion services while improving operational efficiency to achieve sustainable profitability in China's evolving motorsports entertainment market.

Valuation And Market Expectations

The market capitalization of approximately CNY 2.6 billion reflects investor expectations for future growth in China's motorsports entertainment sector. The low beta of 0.169 suggests the stock has exhibited lower volatility relative to the broader market, potentially indicating perceived stability or limited trading activity. Valuation metrics appear to incorporate expectations for recovery from current loss-making operations and successful execution of the company's expanded sports culture strategy.

Strategic Advantages And Outlook

The company's long-standing presence since 2002 provides established industry relationships and operational experience in China's niche motorsports market. The strategic rebranding to Lisheng Sports indicates an evolution toward broader sports culture services beyond pure racing operations. The outlook depends on effectively monetizing the growing interest in automotive sports culture in China while addressing current profitability challenges through operational improvements and strategic partnerships with automotive brands.

Sources

Company filingsFinancial data provider

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