investorscraft@gmail.com

Intrinsic ValueShenzhen Lihexing Co.,Ltd. (301013.SZ)

Previous Close$24.08
Intrinsic Value
Upside potential
Previous Close
$24.08

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

Shenzhen Lihexing operates as a specialized automation equipment provider within China's industrials sector, focusing primarily on the information and communication technology industry. The company generates revenue through the development, production, and sale of customized automation and intelligent manufacturing solutions. Its product portfolio includes stud welding machines, OLED flexible screen laminating equipment, LCD panel exposure systems, and specialized testing apparatus for 5G dielectric filters and soft pack batteries. This positions Lihexing at the intersection of advanced manufacturing and technological infrastructure development. Serving mobile smart terminal manufacturers and network infrastructure device producers, the company occupies a niche but critical role in China's industrial automation supply chain. Its operations extend beyond equipment sales to include a product transfer platform, suggesting a diversified service approach within its specialized domain. The company's focus on non-standard customized equipment indicates a project-based revenue model reliant on technical expertise and client-specific engineering solutions rather than mass production. This specialization provides some insulation from broader competitive pressures but creates dependency on capital expenditure cycles within the ICT manufacturing sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 577 million for the period, demonstrating its operational scale within the specialized industrial equipment market. However, profitability appears challenged with net income of only CNY 7.08 million, resulting in thin margins. The diluted EPS of CNY 0.03 reflects this modest earnings performance relative to the share count. Operating cash flow was positive at CNY 4.04 million, though significantly lower than net income, potentially indicating working capital intensity or timing differences in the project-based business model.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with minimal net income conversion from substantial revenue. The company maintained capital expenditures of CNY -44.5 million, suggesting ongoing investment in production capabilities or research and development. The relationship between operating cash flow and capital expenditures indicates the company is funding investments primarily through operations rather than external financing, though the modest cash generation warrants monitoring for sustainable capital allocation.

Balance Sheet And Financial Health

Lihexing maintains a conservative cash position of CNY 67.96 million against total debt of CNY 327.47 million, indicating moderate leverage. The debt level appears manageable relative to the company's market capitalization of approximately CNY 4.62 billion. The balance sheet structure suggests capacity for strategic investments while maintaining financial stability, though the debt-to-equity ratio would require further analysis for complete assessment.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.05 per share despite modest earnings, indicating a commitment to shareholder returns. Growth trends appear mixed, with revenue scale substantial but profitability metrics suggesting potential challenges in converting top-line performance to bottom-line results. The specialized nature of its equipment business likely creates cyclical patterns dependent on customer capital investment cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.62 billion, the market appears to be valuing the company at a significant multiple relative to current earnings, suggesting expectations for future growth or margin expansion. The beta of 0.997 indicates stock performance closely aligned with broader market movements. Valuation metrics imply investor confidence in the company's positioning within China's industrial automation and ICT infrastructure themes.

Strategic Advantages And Outlook

Lihexing's strategic position derives from its specialization in automation equipment for high-growth technology sectors, particularly 5G infrastructure and advanced display manufacturing. The company's technical expertise in customized solutions provides differentiation from standardized equipment suppliers. The outlook depends on continued investment in China's ICT manufacturing ecosystem and the company's ability to improve operational efficiency and profitability from its current revenue base while navigating competitive and technological evolution in industrial automation.

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