investorscraft@gmail.com

Intrinsic ValueGuangdong Lingxiao Pump Industry Co.,Ltd. (002884.SZ)

Previous Close$17.73
Intrinsic Value
Upside potential
Previous Close
$17.73

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

Guangdong Lingxiao Pump Industry operates as a specialized manufacturer within the industrial machinery sector, focusing on the comprehensive development and production of civil centrifugal pumps. The company's core revenue model is built on designing, manufacturing, and selling a diverse portfolio of pump products while providing associated technical services. Its extensive product line includes plastic bathroom pumps for residential applications, durable stainless steel pumps for demanding environments, and general-purpose pumps for various commercial and industrial uses. These products serve critical functions across multiple end-markets, including HVAC systems, municipal water supply and drainage infrastructure, agricultural water conservancy projects, and industrial facilities. The company has established a robust international presence, exporting its engineered solutions to approximately 80 countries across North America, Europe, the Middle East, and Southeast Asia, demonstrating global acceptance of its product quality and reliability. Founded in 1977 and headquartered in Yangchun, China, Lingxiao Pump leverages decades of manufacturing expertise to maintain its position as a established domestic player with meaningful export capabilities. The company competes in a fragmented but essential industry where technical performance, durability, and cost-effectiveness are key purchasing criteria. Its market positioning is characterized by a focus on the civil and light industrial segments, differentiating itself through product specialization and a broad geographic distribution network that mitigates reliance on any single regional market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.59 billion, demonstrating its operational scale within the industrial pump sector. Profitability was robust, with net income reaching CNY 442 million, translating to a healthy net margin of around 27.8%. The company generated strong operating cash flow of CNY 443 million, significantly exceeding its capital expenditure requirements, indicating efficient conversion of earnings into cash and solid operational management.

Earnings Power And Capital Efficiency

Lingxiao Pump exhibits considerable earnings power, as evidenced by its diluted earnings per share of CNY 1.24. The company's capital efficiency is highlighted by its minimal capital expenditures of just CNY 24 million relative to its substantial operating cash flow. This suggests a mature business model that requires limited reinvestment to maintain operations, allowing for significant free cash flow generation available for shareholder returns or strategic initiatives.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with cash and equivalents of CNY 423 million and notably zero total debt. This debt-free position, combined with substantial cash reserves, provides significant financial flexibility and a very low-risk financial profile. The absence of leverage and ample liquidity positions the company favorably to withstand economic cycles and pursue opportunistic investments without financial strain.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 1.00. This payout represents a substantial portion of earnings, reflecting a shareholder-friendly capital allocation policy. The combination of strong profitability, a debt-free balance sheet, and significant cash generation provides a solid foundation for both sustainable dividend payments and potential future growth investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.08 billion, the company trades at a price-to-earnings ratio of around 13.7 times based on current earnings. The beta of 0.68 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as a relatively stable industrial holding. This valuation reflects expectations for steady performance rather than aggressive growth.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established manufacturing heritage, diverse product portfolio, and extensive global distribution network spanning 80 countries. Its debt-free balance sheet and strong cash generation provide significant strategic flexibility. The outlook remains stable, supported by demand for essential pump infrastructure across municipal, agricultural, and industrial applications worldwide, though subject to global economic conditions impacting capital spending cycles.

Sources

Company Financial ReportsStock Exchange Disclosures

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