investorscraft@gmail.com

Intrinsic ValueTianli Lithium Energy Group Co., Ltd. (301152.SZ)

Previous Close$30.10
Intrinsic Value
Upside potential
Previous Close
$30.10

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

Tianli Lithium Energy Group operates as a specialized manufacturer within China's lithium battery supply chain, focusing exclusively on the research, development, production, and sale of ternary cathode materials. The company's core revenue model derives from selling both precursor materials and finished cathode products to battery manufacturers, positioning it in the midstream segment of the rapidly expanding electric vehicle and energy storage ecosystems. Its product portfolio serves multiple end-markets including electric vehicles, electric bicycles, mobile energy storage solutions, and power tools, creating diversified demand streams while remaining tethered to the broader electrification trend. Operating from its base in Xinxiang, the company competes in a capital-intensive and technologically advanced sector where scale, product performance, and cost efficiency are critical determinants of market position. Tianli's strategic focus on ternary cathode chemistry aligns with the industry's pursuit of higher energy density, though this specialization also exposes it to competitive pressures from alternative battery chemistries and fluctuating raw material costs. The company's established presence since 2009 provides foundational industry experience, but it operates in a segment characterized by intense competition from both domestic giants and specialized producers, requiring continuous innovation and operational excellence to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.75 billion for the period, but this was overshadowed by a significant net loss of CNY 428.9 million, resulting in diluted EPS of -CNY 3.55. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 305.3 million, which was not sufficiently covered by capital expenditures of CNY 101.9 million. This financial performance indicates substantial pressure on margins and cash generation capabilities within the current market environment.

Earnings Power And Capital Efficiency

Tianli's earnings power is currently constrained, with the substantial net loss reflecting potential issues with pricing power, cost structure, or capacity utilization. The negative operating cash flow further underscores challenges in converting revenue into cash, suggesting potential working capital inefficiencies or inventory management issues. The company's capital allocation resulted in meaningful investments, though the return on these expenditures appears negative given the current profitability profile.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 226.7 million against total debt of CNY 673.2 million, indicating a leveraged position with potential liquidity concerns. The net debt position, combined with negative cash flow generation, suggests financial flexibility may be constrained. The company's ability to service its debt obligations while funding ongoing operations will depend on improving operational performance or securing additional financing.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth momentum, with the company experiencing significant losses despite substantial revenue. The dividend policy reflects this challenging position, with no dividend distribution during the period. Future growth prospects will likely depend on the company's ability to navigate competitive pressures in the lithium battery materials market and achieve sustainable profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.48 billion, the market appears to be assigning value beyond current financial performance, potentially reflecting expectations for recovery or long-term growth in the electric vehicle supply chain. The beta of 1.47 indicates higher volatility than the market average, consistent with the cyclical and growth-oriented nature of the lithium battery materials sector.

Strategic Advantages And Outlook

Tianli's strategic position within the growing electric vehicle ecosystem represents its primary advantage, though execution challenges are evident. The outlook remains uncertain, dependent on the company's ability to improve operational efficiency, manage costs, and capitalize on demand growth for ternary cathode materials. Success will require navigating intense competition and demonstrating technological differentiation to secure sustainable market positioning.

Sources

Company financial reportingShenzhen 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