investorscraft@gmail.com

Intrinsic ValueYanTai LongYuan Power Technology Co., Ltd. (300105.SZ)

Previous Close$7.33
Intrinsic Value
Upside potential
Previous Close
$7.33

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

YanTai LongYuan Power Technology operates as a specialized technology provider within China's industrial machinery sector, focusing exclusively on advanced combustion control solutions for the electric power industry. The company's core revenue model is built on the development, manufacturing, and sale of proprietary plasma ignition equipment and low-NOx combustion systems, which are critical for improving efficiency and reducing emissions in thermal power generation. This specialization positions LongYuan as a niche player serving power station operators seeking to meet stringent environmental regulations while maintaining operational reliability. Beyond hardware, the company has expanded into software through its power station operation intelligence offerings, creating a complementary revenue stream that enhances its value proposition. Operating from its Yantai base since 1998, the company has established itself as a domestic specialist in combustion optimization technology, competing against both larger industrial conglomerates and specialized engineering firms in China's evolving energy technology landscape. The company's market position reflects its deep technical expertise in a specific segment of the power generation value chain, where regulatory pressures for cleaner combustion create sustained demand for its emission-reduction technologies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.28 billion for FY2024, achieving a net income margin of approximately 5.1%. Operating cash flow generation of CNY 134.9 million significantly exceeded capital expenditures of CNY 77.7 million, indicating healthy conversion of earnings into cash. This operational efficiency suggests effective working capital management despite the capital-intensive nature of its industrial technology business, though the modest profitability margin reflects competitive pressures in the power equipment sector.

Earnings Power And Capital Efficiency

LongYuan demonstrated modest earnings power with diluted EPS of CNY 0.13, translating the net income of CNY 65.3 million into shareholder returns. The company's capital allocation appears balanced between maintaining a substantial cash position of CNY 747 million and funding necessary capital investments. The relatively low debt level compared to cash reserves indicates conservative financial management and potential capacity for strategic investments or weathering industry cycles.

Balance Sheet And Financial Health

The balance sheet exhibits considerable strength with cash and equivalents of CNY 747 million substantially exceeding total debt of CNY 58.3 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The minimal leverage ratio suggests low financial risk and capacity to fund future growth initiatives without relying heavily on external financing, positioning the company well for potential market opportunities or economic uncertainties.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.15 per share which exceeds the reported EPS, indicating a payout ratio over 100%. This suggests management's confidence in sustainable cash generation or potentially utilizing retained earnings. The relationship between dividend distribution and current earnings warrants monitoring to assess the sustainability of this return policy alongside future growth investment requirements in the evolving energy technology market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.74 billion, the company trades at a price-to-earnings multiple around 57 times FY2024 earnings, reflecting market expectations for future growth beyond current profitability levels. The beta of 0.66 indicates lower volatility than the broader market, potentially suggesting investor perception of defensive characteristics within the power technology niche. This valuation premium likely incorporates expectations for China's ongoing energy transition and emission control regulations driving demand for the company's specialized solutions.

Strategic Advantages And Outlook

LongYuan's strategic advantage lies in its specialized expertise in combustion optimization technologies that address critical environmental compliance needs in power generation. The company's longevity since 1998 provides established industry relationships and technical credibility. The outlook depends on continued regulatory emphasis on emission reductions in China's power sector and the company's ability to maintain technological leadership against evolving competition. Expansion of its software intelligence offerings could provide additional growth vectors beyond core hardware sales.

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