investorscraft@gmail.com

Intrinsic ValueShanghai YongLi Belting Co., Ltd (300230.SZ)

Previous Close$5.21
Intrinsic Value
Upside potential
Previous Close
$5.21

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

Shanghai YongLi Belting operates as a specialized manufacturer of conveyor belts and high-end precision molded products, serving diverse industrial sectors. The company's core revenue model is built on developing, producing, and selling two main product categories: conveyor belts made from ordinary polymer materials and thermoplastic elastomers, and precision-molded components. These products cater to essential manufacturing and processing needs across food processing, tobacco production, airport transportation, and electronic manufacturing industries, positioning the company as an industrial supplier with broad application exposure. Within the competitive industrial components landscape, YongLi Belting has established a niche by focusing on customized solutions for specific sector requirements. The company's market position is strengthened by its long-standing presence since 1989 and its Shanghai base, providing access to China's extensive manufacturing ecosystem. Its diversification across multiple end-markets, from automotive and home appliances to medical equipment and consumer electronics, mitigates reliance on any single industry cycle. This strategic positioning allows the company to leverage China's manufacturing scale while addressing specialized technical requirements that create barriers to entry for generalist competitors.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.24 billion with net income of CNY 223 million, reflecting a net margin of approximately 10%. Operating cash flow was strong at CNY 329 million, significantly exceeding capital expenditures of CNY 253 million. This indicates efficient conversion of earnings into cash and disciplined investment in maintaining production capacity. The financial performance demonstrates stable operational execution within its specialized industrial niche.

Earnings Power And Capital Efficiency

YongLi Belting delivered diluted EPS of CNY 0.27, supported by consistent earnings generation from its diversified industrial customer base. The company maintains solid capital efficiency with operating cash flow covering capital investment needs while generating surplus cash. The business model demonstrates reliable earnings power through its established position in industrial supply chains, though subject to cyclical demand fluctuations in its end markets.

Balance Sheet And Financial Health

The balance sheet shows financial stability with cash and equivalents of CNY 952 million against total debt of CNY 503 million, providing a comfortable liquidity position. The net cash position supports operational flexibility and potential strategic investments. The conservative financial structure is consistent with the company's established market position and moderate growth profile in the industrial components sector.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.065, representing a payout from sustainable earnings. Growth appears measured, focusing on maintaining market position across its diversified industrial segments rather than aggressive expansion. The capital allocation strategy balances reinvestment in the business with returning capital to shareholders, reflecting a mature company approach in the industrial components space.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.44 billion, the company trades at a P/E ratio around 20 based on current earnings. The beta of 0.33 suggests lower volatility compared to the broader market, indicating investor perception of stable, defensive characteristics. This valuation reflects expectations for steady performance rather than high growth, consistent with its established industrial supplier profile.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, diversified industrial customer base, and technical specialization in conveyor systems and precision components. The outlook remains tied to overall industrial production trends in China, with the diversified end-market exposure providing stability. Continued focus on technical customization and maintaining quality standards should support its competitive position despite broader economic cyclicality.

Sources

Company DescriptionFinancial Data Provided

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