investorscraft@gmail.com

Intrinsic ValueShandong Liancheng Precision Manufacturing Co., Ltd (002921.SZ)

Previous Close$22.70
Intrinsic Value
Upside potential
Previous Close
$22.70

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

Shandong Liancheng Precision Manufacturing operates as a specialized industrial manufacturer focused on precision casting solutions for diverse end markets. The company's core revenue model centers on designing, developing, and manufacturing high-quality iron casts and aluminum alloy components, serving as a critical supplier to automotive, commercial vehicle, and industrial equipment sectors. Its product portfolio extends to hydraulic machinery, medical equipment, high-speed rail, solar energy, and agricultural applications, positioning it as a versatile manufacturing partner across multiple industrial segments. Operating since 1995, the company has established manufacturing capabilities in China's Shandong province while maintaining an international customer base. The firm competes in the metal fabrication industry by leveraging precision manufacturing expertise to meet stringent technical specifications required by industrial clients. Its market position reflects a mid-tier industrial supplier with exposure to both cyclical automotive markets and growing infrastructure sectors like solar energy and high-speed rail, creating a diversified but manufacturing-intensive business profile.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.08 billion for the period but reported a net loss of CNY 38 million, indicating margin pressure in its manufacturing operations. Despite the negative bottom line, operating cash flow remained positive at CNY 140 million, suggesting reasonable cash generation from core activities. Capital expenditures of CNY 51 million reflect ongoing investment in manufacturing capabilities, though the negative earnings raise questions about current operational efficiency and pricing power in competitive casting markets.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with diluted EPS of -CNY 0.31 reflecting challenges in translating revenue into profitability. The positive operating cash flow relative to capital expenditures indicates some capacity to fund operations internally, but the net loss situation suggests suboptimal capital allocation returns. The company's ability to improve margins through operational efficiencies or product mix changes will be critical for restoring sustainable earnings power in future periods.

Balance Sheet And Financial Health

The balance sheet shows CNY 199 million in cash against total debt of CNY 928 million, indicating a leveraged financial position. The debt-to-equity structure warrants monitoring given the current loss-making operations. While the positive operating cash flow provides some liquidity support, the substantial debt load relative to cash reserves presents financial flexibility challenges that management must address through improved profitability or restructuring.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.10 per share, suggesting management's commitment to shareholder returns. The revenue base demonstrates the company's ability to maintain commercial scale, though the negative income trend indicates growth quality concerns. Future growth prospects likely depend on margin recovery and successful navigation of cyclical end-market demand, particularly in automotive and industrial sectors where the company has significant exposure.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.41 billion, the market appears to be pricing in recovery expectations despite current losses. The beta of 0.48 suggests lower volatility than the broader market, potentially reflecting the company's established industrial position. Valuation metrics must be interpreted cautiously given the negative earnings, with investors likely focusing on turnaround potential and cash flow generation capacity rather than current profitability measures.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established manufacturing expertise, diversified industrial customer base, and exposure to growing infrastructure sectors. However, the outlook remains challenging due to margin pressures and financial leverage. Success will depend on improving operational efficiency, managing debt levels, and capitalizing on demand from higher-growth segments like solar energy and high-speed rail while navigating cyclical automotive markets. The company's ability to return to profitability will be the critical factor determining its medium-term trajectory.

Sources

Company financial reportsShenzhen Stock 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