investorscraft@gmail.com

Intrinsic ValueLonking Holdings Limited (3339.HK)

Previous CloseHK$3.20
Intrinsic Value
Upside potential
Previous Close
HK$3.20

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

Lonking Holdings Limited operates as a prominent Chinese manufacturer and distributor of construction machinery, specializing in wheel loaders, excavators, road rollers, and forklifts. The company generates revenue through direct sales of its machinery and components, supplemented by finance leasing services for equipment. Operating primarily in Mainland China with export markets across approximately 40 countries, Lonking maintains an integrated business model that includes manufacturing key components like axles, gearboxes, and high-end hydraulic systems, providing cost control and supply chain stability. Its market position is strengthened by this vertical integration, offering a comprehensive product portfolio that serves various construction and industrial applications. While facing intense competition in China's crowded construction equipment sector, Lonking leverages its established distribution network and product reliability to maintain its presence in both domestic and international markets, particularly in emerging economies across Asia, Africa, and Latin America.

Revenue Profitability And Efficiency

Lonking reported revenue of HKD 10.21 billion with net income of HKD 1.02 billion, reflecting a net margin of approximately 10%. The company demonstrated solid cash generation with operating cash flow of HKD 1.37 billion, significantly exceeding capital expenditures of HKD 83 million, indicating efficient conversion of earnings into operational liquidity and prudent capital management.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.24, supported by strong operational cash flow that substantially covered investment needs. With minimal capital expenditure requirements relative to cash generation, Lonking exhibits disciplined capital allocation and maintains robust earnings power from its core construction machinery operations without significant debt burden.

Balance Sheet And Financial Health

Lonking maintains a conservative financial structure with zero debt and cash reserves of HKD 1.22 billion. This debt-free position combined with substantial liquidity provides strong financial flexibility and resilience against industry cyclicality, positioning the company to withstand market downturns and capitalize on strategic opportunities.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.13 per share, representing a payout ratio of approximately 54% based on EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs and potential growth initiatives in both domestic and international construction markets.

Valuation And Market Expectations

With a market capitalization of HKD 12.58 billion, the company trades at a P/E ratio of approximately 12.4x based on current earnings. The beta of 0.945 suggests moderate sensitivity to market movements, reflecting investor perception of the company's stable position within the cyclical construction equipment sector.

Strategic Advantages And Outlook

Lonking's vertically integrated manufacturing model and debt-free balance sheet provide competitive advantages in cost control and financial stability. The company's export reach to emerging markets offers diversification benefits, though its outlook remains tied to global construction activity and Chinese infrastructure investment cycles, requiring careful navigation of industry volatility.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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