investorscraft@gmail.com

Intrinsic ValueLing Yun Industrial Corporation Limited (600480.SS)

Previous Close$11.63
Intrinsic Value
Upside potential
Previous Close
$11.63

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

Ling Yun Industrial Corporation Limited is a China-based manufacturer operating primarily in the automotive parts sector, with additional diversification into plastic piping systems. Its core revenue model is derived from the production and sale of specialized automotive components, including critical safety anti-collision systems, body structure parts, and battery system support products. The company serves the domestic automotive manufacturing industry, positioning itself as a key supplier of structural and safety-critical components essential for vehicle assembly. Its secondary plastic piping segment caters to municipal engineering and infrastructure projects, providing a degree of revenue diversification beyond the cyclical automotive industry. This dual-market approach allows Ling Yun to leverage its manufacturing expertise across different industrial applications, though its fortunes remain significantly tied to the health of the Chinese automotive market and production volumes.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.8 billion for the period, demonstrating its significant scale within the automotive supply sector. Profitability was maintained with a net income of CNY 655 million, translating to a net margin of approximately 3.5%. Strong operating cash flow of CNY 2.24 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and solid operational management.

Earnings Power And Capital Efficiency

Ling Yun generated diluted EPS of CNY 0.71, reflecting its earnings power on a per-share basis. The company's operating cash flow of CNY 2.24 billion comfortably covered its capital investments of CNY 617 million, demonstrating effective capital allocation and the ability to fund growth internally while maintaining financial flexibility for future initiatives.

Balance Sheet And Financial Health

The balance sheet exhibits strength with a substantial cash position of CNY 3.45 billion against total debt of CNY 1.23 billion, resulting in a net cash position. This conservative financial structure provides a significant buffer against industry cyclicality and positions the company to navigate potential market downturns or seize strategic opportunities without undue financial strain.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of CNY 0.31 per share. This commitment to returning capital, coupled with its strong cash generation, suggests a balanced approach to growth investment and direct shareholder returns, aligning with the expectations of income-focused investors in the market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.3 billion, the market values the company at a P/E ratio near 25x based on its latest earnings. A beta of 0.33 indicates the stock is perceived as less volatile than the broader market, likely reflecting its established market position and stable business model within the automotive supply chain.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise for safety-critical automotive components and its diversified revenue streams into industrial piping. Its outlook is intrinsically linked to Chinese automotive production trends and infrastructure investment, though its strong balance sheet provides resilience to manage cyclical industry pressures effectively.

Sources

Company Financial ReportsShanghai 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