investorscraft@gmail.com

Intrinsic ValueLD Intelligent Technology Co., Ltd (300883.SZ)

Previous Close$6.76
Intrinsic Value
Upside potential
Previous Close
$6.76

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

LD Intelligent Technology Co., Ltd operates as an integrated packaging solutions provider within China's consumer cyclical sector, specializing in the design, research, development, and manufacturing of paper-based packaging containers and related products. The company serves a diverse industrial clientele across food and beverage, household chemicals, grain and oil, electronic equipment, pharmaceuticals, and express e-commerce sectors. Its core revenue model combines product sales of customized packaging with value-added services including technical design, intelligent manufacturing integration, and modern enterprise refinement management. LD Intelligent Technology has established a comprehensive operational footprint that spans from raw material production of base paper to advanced manufacturing applications and water-based digital printing technology development. The company positions itself at the intersection of traditional packaging and technological innovation, focusing on green packaging materials and intelligent logistics solutions to differentiate itself in a competitive market. This strategic orientation allows it to capture value across multiple packaging segments while addressing evolving environmental regulations and client demands for sustainable, efficient supply chain solutions.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 816 million for the period, though it recorded a net loss of CNY 3.8 million, resulting in negative diluted EPS of CNY 0.011. Operating cash flow remained positive at CNY 128.5 million, indicating core operational viability despite the bottom-line challenges. Capital expenditures of CNY 154.2 million suggest ongoing investment in production capacity and technological upgrades, which may be impacting short-term profitability while positioning for future efficiency gains.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income margin. The significant capital expenditure program relative to operating cash flow indicates the company is in an investment phase, potentially upgrading manufacturing capabilities or expanding technological offerings. The negative EPS reflects challenges in translating revenue into bottom-line performance, possibly due to competitive pressures, input cost inflation, or strategic investments that have yet to mature.

Balance Sheet And Financial Health

LD Intelligent Technology maintains a solid liquidity position with cash and equivalents of CNY 577.7 million against total debt of CNY 650.2 million. This suggests manageable leverage, though the debt level warrants monitoring given current profitability challenges. The balance sheet structure appears capable of supporting ongoing operations and strategic investments, with sufficient cash reserves to weather temporary operational headwinds.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a nominal dividend payment of CNY 0.01 per share, signaling management's commitment to shareholder returns. The revenue base demonstrates the company's ability to maintain commercial relationships and market presence. Future growth will likely depend on successful execution of technological upgrades and efficiency improvements to translate top-line performance into sustainable profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.43 billion, the market appears to be valuing the company beyond current earnings capacity, potentially reflecting expectations for future growth or technological advantages. The beta of 0.414 suggests lower volatility compared to the broader market, possibly indicating investor perception of defensive characteristics despite operating in the consumer cyclical sector.

Strategic Advantages And Outlook

The company's strategic focus on intelligent manufacturing, green packaging solutions, and technological integration represents its key competitive advantages. Its diversified industrial client base provides revenue stability, while investments in water-based digital printing and smart logistics position it for industry evolution. The outlook depends on successfully monetizing technological investments and improving operational efficiency to achieve sustainable profitability in a competitive packaging market.

Sources

Company filingsFinancial data provider

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