investorscraft@gmail.com

Intrinsic ValueLucky Harvest Co., Ltd. (002965.SZ)

Previous Close$34.99
Intrinsic Value
Upside potential
Previous Close
$34.99

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

Lucky Harvest Co., Ltd. operates as a specialized manufacturer in China's industrial sector, focusing on precision stamping dies and structural metal parts. The company's core revenue model is built on designing and producing customized tooling solutions and metal components for diverse industrial applications. Its product portfolio spans progressive, transfer, and multiset tools primarily serving the automotive industry, including body, battery, electronic, and seating systems for both traditional and new energy vehicles. Beyond automotive, Lucky Harvest supplies CNC sheet metal parts for server cases, communication equipment, charging pile shells, and specialized components for aerospace, medical equipment, and office electronics. This diversification across high-precision manufacturing segments positions the company as a critical supplier in industrial supply chains. The firm leverages its technical expertise in metal fabrication to maintain competitive advantages in precision engineering and volume production capabilities. Operating from its Dongguan City base since 2004, Lucky Harvest has established itself as a reliable partner for manufacturers requiring complex metal solutions, navigating competitive pressures through technological specialization and application-specific expertise across multiple industrial verticals.

Revenue Profitability And Efficiency

Lucky Harvest generated CNY 6.74 billion in revenue for FY2024, achieving a net income of CNY 359 million, translating to a net margin of approximately 5.3%. The company maintained solid operational cash flow of CNY 294 million, though capital expenditures of CNY 212 million indicate ongoing investment in production capacity. The diluted EPS of CNY 1.70 reflects efficient earnings distribution across its share base, demonstrating reasonable profitability within the competitive metal fabrication industry.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power with CNY 359 million in net income, supported by its diversified industrial client base. Operating cash flow generation of CNY 294 million provides fundamental support for business operations and strategic investments. The capital expenditure intensity relative to operating cash flow suggests a manufacturing business requiring continuous equipment upgrades to maintain technological competitiveness in precision metal parts production.

Balance Sheet And Financial Health

Lucky Harvest maintains a conservative financial structure with CNY 945 million in cash and equivalents against total debt of CNY 216 million, indicating strong liquidity and minimal leverage. The substantial cash position provides significant financial flexibility for operational needs and potential expansion. The low debt level relative to cash reserves positions the company with a robust balance sheet capable of weathering industry cyclicality.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.41 per share while retaining earnings for reinvestment. This balanced approach supports both investor returns and internal funding for growth initiatives. The capital expenditure program indicates ongoing investment in production capabilities, potentially targeting expansion in new energy vehicle components and other high-growth industrial segments within its addressable markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.9 billion, the company trades at a P/E ratio of around 33 times FY2024 earnings, suggesting market expectations for future growth beyond current profitability levels. The exceptionally low beta of 0.013 indicates minimal correlation with broader market movements, potentially reflecting the company's niche positioning and specific industrial dynamics rather than macroeconomic factors.

Strategic Advantages And Outlook

Lucky Harvest's strategic position benefits from its technical specialization in precision metal fabrication and diversified industrial client base. The company's exposure to automotive, particularly new energy vehicles, and expanding sectors like server infrastructure provides multiple growth vectors. Maintaining technological capabilities while managing financial conservatively positions the firm to capitalize on industrial automation trends and evolving supply chain requirements for precision components across its served markets.

Sources

Company filingsMarket data

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