investorscraft@gmail.com

Intrinsic ValueLangfang Development Co., Ltd. (600149.SS)

Previous Close$5.36
Intrinsic Value
Upside potential
Previous Close
$5.36

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

Langfang Development Co., Ltd. operates a highly diversified business model spanning technology distribution, utility services, and real estate development within China's Hebei province. Its core revenue is generated through the distribution of electronic products and provision of network technology services, positioning it within the competitive technology distributors sector. The company further diversifies its income streams by providing essential heating and steam services to residential, commercial, and industrial customers, creating a stable utility revenue base. Additional operations include real estate development and management, manufacturing of air-conditioning equipment, and various consulting services including business management and interior design. This multifaceted approach provides some insulation against sector-specific downturns but may dilute management focus. The company maintains a regional market position rather than national scale, operating primarily from its Langfang base where it has established local customer relationships and infrastructure.

Revenue Profitability And Efficiency

The company generated CNY 396.1 million in revenue with net income of CNY 84.9 million, indicating a healthy net profit margin of approximately 21.4%. Operating cash flow of CNY 14.8 million was significantly lower than net income, suggesting potential working capital challenges or timing differences in cash collection. Capital expenditures of CNY 7.9 million were modest relative to the company's scale.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.22 reflects moderate earnings power given the company's market capitalization. The disparity between net income and operating cash flow raises questions about the sustainability of earnings quality. The company appears to maintain capital efficiency through limited capital expenditure requirements across its diverse business segments.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 263.5 million in cash and equivalents against total debt of CNY 48.0 million, indicating minimal leverage concerns. The substantial cash position provides financial flexibility but may suggest underutilized capital. The low debt level relative to cash reserves positions the company with conservative financial health.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for potential reinvestment or operational needs. Without historical comparative data, growth trends cannot be definitively assessed. The diverse business model could support multiple growth avenues though may lack focused expansion strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.09 billion and trailing earnings, the company trades at a P/E ratio around 24.6. The beta of 0.558 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive given its diversified operations and utility component.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified revenue streams across technology, utilities, and real estate, providing stability during sector-specific downturns. Its strong cash position and minimal debt provide operational flexibility. However, the lack of dividend payments and concentrated regional focus may limit investor appeal. The outlook depends on effective capital allocation across diverse business segments.

Sources

Company descriptionFinancial metrics provided

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