investorscraft@gmail.com

Intrinsic ValueLuenmei Quantum Co.,Ltd (600167.SS)

Previous Close$7.03
Intrinsic Value
Upside potential
Previous Close
$7.03

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

Luenmei Quantum Co., Ltd. operates as a diversified utility and infrastructure company based in Shenyang, China, with its core business centered on regulated thermal energy generation and distribution. The company generates stable revenue through long-term contracts for supplying heat, power, and steam to municipal customers, benefiting from essential service status in its regional market. Beyond its utility foundation, Luenmei Quantum has strategically expanded into complementary sectors including municipal engineering construction, property management services, and digital technology solutions, creating a diversified revenue stream that leverages its existing infrastructure and market presence. The company maintains a strong regional position through its subsidiary relationship with Lianzhong New Energy Co., Ltd., while its venture into railway digital media advertising and factoring financing services demonstrates adaptive positioning within China's evolving urban service economy. This multi-faceted approach positions Luenmei Quantum as an integrated urban service provider rather than a pure-play utility, potentially enhancing revenue stability across economic cycles.

Revenue Profitability And Efficiency

The company generated CNY 3.51 billion in revenue with strong profitability, achieving net income of CNY 659 million representing an 18.8% net margin. Operating cash flow of CNY 1.30 billion significantly exceeded net income, indicating high-quality earnings conversion. Capital expenditures of CNY -157 million were modest relative to operating cash flow, suggesting efficient maintenance of existing infrastructure assets.

Earnings Power And Capital Efficiency

Luenmei Quantum demonstrates solid earnings power with diluted EPS of CNY 0.29 and robust operating cash flow generation that substantially covers both capital investment needs and dividend payments. The company's capital efficiency is evident in its ability to maintain significant cash reserves while supporting diversified operations across utility and non-utility segments without excessive debt reliance.

Balance Sheet And Financial Health

The balance sheet reflects financial strength with CNY 7.48 billion in cash and equivalents against total debt of CNY 2.51 billion, indicating a conservative leverage profile. Substantial liquidity provides flexibility for strategic investments or weathering economic downturns, while the regulated nature of core utility operations supports stable cash generation for debt servicing.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.32 per share which represents a payout ratio exceeding 100% of EPS, suggesting confidence in sustainable cash generation. Growth appears focused on strategic diversification beyond core utility operations into adjacent infrastructure and technology services rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 14.50 billion, the company trades at approximately 4.1 times revenue and 22 times earnings, reflecting typical utility sector multiples. The low beta of 0.1 indicates market perception of defensive characteristics, pricing the stock as a stable, income-oriented investment rather than growth vehicle.

Strategic Advantages And Outlook

Key advantages include essential service status in thermal energy distribution, diversified revenue streams reducing sector concentration risk, and strong parent company backing. The outlook remains stable given regulated utility cash flows, though diversification initiatives into technology and services may introduce new growth vectors alongside execution risks.

Sources

Company financial statementsStock exchange disclosuresCorporate website information

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