investorscraft@gmail.com

Intrinsic ValueZhejiang Linuo Flow Control Technology Co.,Ltd (300838.SZ)

Previous Close$16.05
Intrinsic Value
Upside potential
Previous Close
$16.05

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

Zhejiang Linuo Flow Control Technology operates as a specialized manufacturer within China's industrial machinery sector, focusing on the comprehensive development and distribution of fluid control equipment. The company's product portfolio encompasses a diverse range of valves including ball, butterfly, gate, and specialized variants, complemented by fittings, actuators, and integrated control systems. This vertical integration allows Linuo to serve as a critical supplier to capital-intensive industries such as petroleum, chemical processing, power generation, and mining, where precision fluid management is essential for operational safety and efficiency. The company's market position is anchored in its technical expertise and ability to cater to the demanding specifications of heavy industrial applications, competing in a fragmented but essential niche of the industrial supply chain. By maintaining both domestic and international sales channels, Linuo leverages China's manufacturing base while seeking growth opportunities in global infrastructure and industrial development projects, positioning itself as a solutions provider rather than merely a component manufacturer.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 933 million for the period, achieving a net income of CNY 18.3 million. This translates to a relatively narrow net profit margin of approximately 2.0%, indicating significant cost pressures or competitive pricing within its industrial markets. Operating cash flow was negative at CNY -5.2 million, which, when considered alongside capital expenditures of CNY -24.7 million, suggests potential challenges in converting sales into cash or significant investments in working capital during the fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.13, reflecting the modest bottom-line performance relative to the company's market capitalization. The negative operating cash flow position raises questions about the sustainability of current earnings quality and the efficiency of capital deployment. The disparity between accounting profitability and cash generation warrants careful analysis of the company's operational cycle and inventory management practices in this capital goods segment.

Balance Sheet And Financial Health

Linuo maintains a conservative financial structure with cash and equivalents of CNY 92.3 million against total debt of CNY 86.9 million, indicating a manageable leverage position. The company's liquidity appears adequate, though the negative operating cash flow during the period merits monitoring for its impact on financial flexibility. The balance sheet suggests capacity for strategic investments but may require improved operational cash generation to support sustained growth initiatives.

Growth Trends And Dividend Policy

Despite modest profitability metrics, the company demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.15 per share, which exceeds the reported EPS of CNY 0.13. This dividend policy may indicate management's confidence in sustainable cash generation capabilities or a strategic commitment to shareholder returns. The relationship between dividend payments and current earnings power suggests either a transitional period or a specific capital allocation strategy that prioritizes investor distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.05 billion, the company trades at a significant premium to its reported earnings, reflecting market expectations for future growth or potential operational improvements. The beta of 0.394 indicates lower volatility compared to the broader market, which may appeal to investors seeking exposure to industrial sectors with reduced systematic risk. Valuation multiples appear to incorporate anticipation of margin expansion or revenue acceleration beyond current performance levels.

Strategic Advantages And Outlook

Linuo's strategic position hinges on its specialized expertise in fluid control technology serving essential industrial sectors. The company's focus on technical valves and control systems provides a competitive moat in applications requiring reliability and precision. The outlook will depend on its ability to improve operational efficiency, expand margins in a competitive landscape, and capitalize on infrastructure investment cycles in both domestic Chinese and international markets. Success will likely require balancing investment in technological advancement with disciplined financial management to enhance shareholder value creation.

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