investorscraft@gmail.com

Intrinsic ValueNingbo Lian Technology Co Ltd (300784.SZ)

Previous Close$63.63
Intrinsic Value
Upside potential
Previous Close
$63.63

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

Ningbo Lian Technology operates as a specialized manufacturer in China's industrial machinery sector, focusing on precision injection molds and injection products. The company generates revenue through the research, development, production, and sale of these precision components to both domestic and international clients. Its core business model involves creating custom injection molding solutions that serve diverse industrial applications, positioning it as a critical supplier in the manufacturing value chain. The company serves a broad client base including enterprises and listed companies across multiple industries, with its products finding applications in consumer electronics, toys, daily necessities, auto parts, and medical equipment segments. This diversified end-market exposure helps mitigate sector-specific cyclical risks while providing multiple growth avenues. Ningbo Lian Technology maintains a competitive position through its technical expertise in precision manufacturing and its established presence in China's industrial landscape, though it operates in a highly competitive market with numerous specialized manufacturers. The company's additional revenue stream from purchasing and selling non-injection toy products, such as dominoes, provides supplementary income but represents a smaller portion of its overall business operations.

Revenue Profitability And Efficiency

The company reported revenue of CNY 511.8 million for the period, demonstrating its operational scale in the precision manufacturing sector. Net income reached CNY 65.8 million, reflecting a healthy net profit margin of approximately 12.9%. Operating cash flow of CNY 94.4 million significantly exceeded net income, indicating strong cash conversion efficiency and quality earnings. The substantial capital expenditures of CNY 152.9 million suggest ongoing investments in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Ningbo Lian Technology generated diluted EPS of CNY 1.34, reflecting solid earnings generation relative to its equity base. The company's operating cash flow coverage of net income at 143% demonstrates robust underlying business performance. The significant capital expenditure program indicates management's focus on expanding production capabilities and maintaining technological competitiveness, though this represents a substantial investment relative to the company's current scale of operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 211.8 million, providing ample financial flexibility. Total debt of CNY 46.7 million is modest relative to the cash balance, indicating a conservative financial structure. The net cash position supports the company's ability to weather economic cycles and fund strategic initiatives without excessive leverage, contributing to overall financial stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.40 per share. The dividend payout ratio appears sustainable given the current earnings level and cash flow generation. The substantial capital investment program suggests management is prioritizing growth initiatives alongside returning capital to shareholders, balancing immediate returns with long-term value creation through capacity expansion and technological advancement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.3 billion, the company trades at a price-to-earnings ratio reflective of market expectations for future growth. The beta of 2.43 indicates high sensitivity to market movements, suggesting investors perceive the stock as having higher risk characteristics relative to the broader market. This valuation multiple incorporates expectations for the company's ability to capitalize on its diversified industrial exposure and precision manufacturing capabilities.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its diversified application base across multiple industrial sectors, reducing dependency on any single market segment. Its technical expertise in precision injection molding provides a competitive edge in serving demanding industrial clients. The outlook will depend on the company's ability to maintain technological competitiveness, manage capacity utilization from recent investments, and navigate China's evolving industrial manufacturing landscape amid global supply chain dynamics.

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