investorscraft@gmail.com

Intrinsic ValueJiangsu Leili Motor Co., Ltd (300660.SZ)

Previous Close$52.41
Intrinsic Value
Upside potential
Previous Close
$52.41

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

Jiangsu Leili Motor operates as a specialized manufacturer and developer of micro-motors and precision components, serving diverse industrial applications across China. The company's core revenue model centers on the research, development, and production of micro stepping, synchronous, DC brush and brushless motors, alongside complementary products including drain pumps, peristaltic pumps, and electronic water pumps. Its operations extend to providing precision stamping parts, metal components for the automotive sector, and electronic controllers and drives, creating an integrated offering for industrial clients. Within the competitive Electrical Equipment & Parts sector, Leili Motor has established a niche by focusing on precision engineering and component solutions, leveraging its founding in 1993 to build long-term customer relationships. The company's market position is reinforced by its vertical integration, from motor manufacturing to supplying critical pump solutions and automotive parts, catering to the demands of automation and precision manufacturing trends. This diversified product portfolio allows it to mitigate cyclical risks in any single end-market, positioning it as a key domestic supplier in China's industrial supply chain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.52 billion, achieving a net income of CNY 294.5 million. This translates to a net profit margin of approximately 8.4%, indicating reasonable profitability within its capital-intensive industry. Operating cash flow was positive at CNY 300.6 million, though it was substantially lower than net income, suggesting potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 396.1 million exceeded operating cash flow, indicating an aggressive investment cycle in productive capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.93. The significant capital expenditure program, which surpassed operating cash flow, points to a strategic focus on expanding manufacturing capabilities and technological advancement. This investment level, while pressuring short-term free cash flow, is aimed at enhancing long-term production efficiency and capacity to support future revenue growth and market share expansion in the micro-motor sector.

Balance Sheet And Financial Health

Jiangsu Leili Motor maintains a robust balance sheet with cash and equivalents of CNY 1.23 billion against total debt of CNY 836.2 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility to fund ongoing operations and strategic initiatives. The conservative debt level relative to cash reserves indicates a low financial risk profile and capacity to withstand industry downturns or pursue selective investment opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend per share of CNY 0.42857. This dividend policy, coupled with substantial capital investments, reflects a balanced approach to capital allocation that supports both growth objectives and income returns to investors. The strategic focus appears to be on leveraging China's industrial automation trends while maintaining disciplined financial management.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.7 billion, the company trades at a price-to-earnings multiple derived from its current earnings and share price. The negative beta of -0.697 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its niche industrial focus and specific investor base perceptions about its growth prospects and defensive characteristics within the industrial sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1993, diversified product portfolio across micro-motors and precision components, and integrated manufacturing capabilities. Its outlook is tied to continued demand from industrial automation, automotive components, and electronic sectors in China. The significant capital expenditure program indicates management confidence in future growth opportunities, positioning the company to capitalize on technological advancements in motor efficiency and precision manufacturing requirements.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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