investorscraft@gmail.com

Intrinsic ValueLiuzhou Liangmianzhen Co., Ltd. (600249.SS)

Previous Close$5.92
Intrinsic Value
Upside potential
Previous Close
$5.92

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

Liuzhou Liangmianzhen Co., Ltd. operates as a diversified consumer goods manufacturer with a core focus on oral care, producing toothpastes, toothbrushes, and mouthwashes under its established LMZ Herbal and Fangcao brands. The company has expanded its portfolio beyond its traditional strengths to include body care, sanitary products, sweeteners, medical supplies, and cleaning agents, demonstrating a strategic pivot towards a broader health and hygiene market. Its operations extend across China and into international markets including North America and Europe, though it remains a niche player compared to global giants. The firm further diversifies its revenue streams through a small real estate development arm and travel services, creating a hybrid business model that blends fast-moving consumer goods with other ventures. This positions it as a regional competitor with a multi-product approach, leveraging its heritage in herbal formulations to differentiate within the competitive personal care sector.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.05 billion with net income of CNY 81.1 million, yielding a net profit margin of approximately 7.7%. Operating cash flow was positive at CNY 14.3 million, though significantly lower than net income, indicating potential working capital movements. Capital expenditures of CNY -29.8 million suggest a net divestment in fixed assets for the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.15, reflecting the company's earnings power on its 550 million outstanding shares. The positive operating cash flow, while modest, demonstrates an ability to generate cash from core operations. The relationship between operating cash flow and capital expenditures indicates a period of potential strategic realignment rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet appears robust with a substantial cash position of CNY 1.27 billion against total debt of just CNY 94.5 million, indicating minimal leverage and strong liquidity. This significant cash hoard, which is larger than the company's annual revenue, provides a considerable financial cushion for operations, potential investments, or weathering market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by paying a dividend of CNY 0.03 per share. The substantial cash reserves relative to its market capitalization and operational scale suggest potential capacity for future dividend growth or strategic investments, though current growth metrics from the provided data are limited.

Valuation And Market Expectations

With a market capitalization of CNY 3.51 billion, the stock trades at a P/E ratio of approximately 43.3 based on diluted EPS. This elevated multiple, coupled with a beta of 0.487, suggests the market may be pricing in future growth expectations or perceived stability rather than current earnings power, positioning it as a lower-volatility consumer defensive stock.

Strategic Advantages And Outlook

The company's key advantages include its strong brand heritage in herbal oral care, a diversified product portfolio that mitigates category-specific risks, and an exceptionally strong balance sheet with minimal debt. The outlook will depend on its ability to effectively deploy its large cash reserves for organic growth, acquisitions, or higher shareholder returns while navigating competitive consumer markets.

Sources

Company DescriptionProvided Financial Data

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