investorscraft@gmail.com

Intrinsic ValueLizhong Sitong Light Alloys Group Co., Ltd. (300428.SZ)

Previous Close$23.91
Intrinsic Value
Upside potential
Previous Close
$23.91

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

Lizhong Sitong Light Alloys Group Co., Ltd. operates as a specialized manufacturer in China's aluminum industry, focusing on the research, development, and production of aluminum-based functional master alloys. The company's core revenue model centers on selling these high-value-added products to downstream aluminum processors and manufacturers. Its diverse product portfolio includes aluminum, magnesium, zinc, and copper-based master alloys delivered in various forms such as coiled rod, waffle ingot, and cast cut bar, serving critical applications in aluminum alloy sheet, strip, foil, tubes, profiles, and castings. Operating within the competitive basic materials sector, Lizhong Sitong has established a significant market presence with international reach, exporting to approximately 40 countries worldwide. The company's strategic positioning leverages China's dominant role in global aluminum production while targeting specialized segments that require technical expertise and quality consistency. Its market differentiation stems from technical capabilities in alloy development and a comprehensive product range that addresses diverse industrial requirements across multiple aluminum processing applications.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 27.25 billion for the period, demonstrating significant scale within its specialized market segment. However, net income of CNY 707 million indicates relatively thin margins, reflecting the capital-intensive nature of the aluminum industry. The negative operating cash flow of CNY 444.7 million, coupled with substantial capital expenditures of CNY 991 million, suggests significant investment activity that may be impacting short-term cash generation efficiency. These figures indicate a period of heavy operational investment relative to immediate profitability.

Earnings Power And Capital Efficiency

Lizhong Sitong generated diluted earnings per share of CNY 1.09, providing a baseline measure of shareholder returns from operations. The substantial capital expenditure program, nearly three times the level of net income, indicates aggressive investment in productive capacity. This investment pattern suggests the company is prioritizing long-term growth and capacity expansion over immediate capital returns, with the expectation that these investments will enhance future earnings power and market positioning.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 2.72 billion against total debt of CNY 10.45 billion, indicating significant leverage within its capital structure. This debt level, substantially exceeding cash reserves, suggests reliance on external financing to support operations and expansion initiatives. The balance sheet structure reflects the capital-intensive requirements of the aluminum manufacturing sector, with debt financing supporting the company's scale and investment activities.

Growth Trends And Dividend Policy

Despite the capital-intensive expansion phase, the company maintained a dividend payment of CNY 0.337 per share, demonstrating commitment to shareholder returns. The substantial capital investment program indicates a growth-oriented strategy focused on capacity expansion and market development. The balance between dividend distributions and reinvestment suggests a measured approach to capital allocation that supports both current shareholders and future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.81 billion, the company trades at valuation metrics that reflect its position in the cyclical aluminum sector. The beta of 0.164 indicates relatively low volatility compared to the broader market, potentially reflecting the company's established market position and specialized product focus. Market expectations appear to balance growth potential against the capital-intensive nature of the industry and current profitability levels.

Strategic Advantages And Outlook

The company's strategic advantages include its technical expertise in master alloy production and established international distribution network. The outlook will depend on effective execution of current investment programs, aluminum market dynamics, and the company's ability to translate capacity expansion into improved profitability. Success will require balancing debt management with growth initiatives while maintaining competitive positioning in both domestic and international markets.

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