investorscraft@gmail.com

Intrinsic ValueWuxi Lihu Corporation Limited. (300694.SZ)

Previous Close$12.74
Intrinsic Value
Upside potential
Previous Close
$12.74

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

Wuxi Lihu Corporation Limited operates as a specialized manufacturer within the industrial machinery sector, focusing exclusively on turbocharger components. The company's core revenue model is derived from the development, production, and sale of critical parts, primarily compressor and turbine casings and shells. These components are essential for turbocharger systems used across various applications, including automotive and heavy machinery, positioning the firm within a vital niche of the global supply chain for engine efficiency and performance enhancement. Founded in 1994 and based in Wuxi, China, the company leverages its long-standing operational history to serve both domestic and international markets. Its market position is that of a dedicated supplier to turbocharger manufacturers, competing on precision engineering, manufacturing quality, and cost-effectiveness. The company's focused product portfolio indicates a strategy of depth over breadth, aiming to be a reliable partner for original equipment manufacturers (OEMs) rather than a diversified industrial conglomerate. This specialization allows it to develop deep expertise but also ties its fortunes closely to the cyclical demand patterns of the automotive and industrial engine markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.52 billion. Net income stood at CNY 55.5 million, resulting in a net profit margin of approximately 3.6%, indicating relatively thin profitability. The company demonstrated solid cash generation, with operating cash flow of CNY 242.8 million significantly exceeding net income, suggesting healthy non-cash charge adjustments and efficient working capital management relative to its earnings.

Earnings Power And Capital Efficiency

The company's diluted earnings per share was CNY 0.26. Capital expenditure was substantial at CNY 115.6 million, reflecting ongoing investment in its manufacturing capabilities. The difference between operating cash flow and capital expenditures indicates the company generated positive free cash flow, which is a key indicator of its fundamental earnings power and ability to self-fund operations and growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure. Cash and equivalents of CNY 248.6 million are nearly equivalent to total debt of CNY 252.0 million, implying a net debt position close to zero. This low leverage provides significant financial flexibility and indicates a low-risk profile, with ample liquidity to meet obligations and withstand industry downturns without distress.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.08. This payout represents a dividend yield on the current market capitalization, signaling a shareholder-friendly policy. The relationship between capital expenditures and operating cash flow suggests a balanced approach between reinvesting for future growth and providing direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.91 billion, the market values the company at a price-to-earnings ratio derived from its current EPS. The exceptionally low beta of 0.213 suggests the stock has exhibited very low volatility relative to the broader market, which may reflect investor perception of it as a stable, niche industrial player with defensive characteristics, albeit with potentially limited growth expectations.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its long-term specialization and focused expertise in turbocharger components. Its strong balance sheet provides a solid foundation to navigate market cycles and pursue selective opportunities. The outlook is intrinsically linked to global demand for vehicles and machinery utilizing turbocharged engines, with trends toward engine downsizing and efficiency potentially serving as long-term tailwinds for its specialized product offerings.

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