investorscraft@gmail.com

Intrinsic ValueLiaoning Cheng Da Co., Ltd. (600739.SS)

Previous Close$12.51
Intrinsic Value
Upside potential
Previous Close
$12.51

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

Liaoning Cheng Da operates as a diversified Chinese conglomerate with four distinct business segments: trading, healthcare, financial investments, and energy development. The company's trading division handles textile and apparel, chemical products, coal, aquatic products, timber, and steel, leveraging its established distribution networks. In healthcare, it engages in vaccine research and production for both human and veterinary use, pharmaceutical retail and wholesale, medical equipment sales, and provides medical technology services and consulting. The financial investment segment involves securities and fund activities, while energy development focuses on oil shale projects. This diversified approach allows the company to mitigate sector-specific risks while maintaining a presence in multiple growth areas within the Chinese market. The company's headquarters in Dalian positions it strategically in Northeast China's economic corridor, serving both domestic and international markets through its varied business operations.

Revenue Profitability And Efficiency

The company generated CNY 11.29 billion in revenue with net income of CNY 209.6 million, indicating a narrow net margin of approximately 1.9%. Operating cash flow of CNY 610.2 million significantly exceeded net income, suggesting quality earnings despite margin pressures. Capital expenditures of CNY 455.4 million reflect ongoing investments across its diversified business segments.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.14 demonstrates modest earnings power relative to the company's scale. The substantial operating cash flow generation relative to net income indicates strong cash conversion efficiency. The diversified business model appears to generate stable but relatively low-margin returns on its extensive asset base.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 6.04 billion in cash and equivalents against total debt of CNY 9.99 billion. This conservative cash position provides financial flexibility, though the debt level indicates significant leverage. The balance sheet structure supports the company's capital-intensive energy and healthcare investments.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.02 per share, representing a payout ratio consistent with its earnings level. The diversified business model suggests stable rather than explosive growth, with investments spread across trading, healthcare, finance, and energy development sectors.

Valuation And Market Expectations

With a market capitalization of CNY 18.74 billion and beta of 0.917, the market prices the company at approximately 1.7 times revenue and 89 times earnings. This valuation reflects expectations for moderate growth and acknowledges the company's diversified but low-margin business model in the Chinese market.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversification across multiple sectors, reducing exposure to any single industry downturn. Its established presence in healthcare distribution and energy development positions it in growth sectors within China. The outlook depends on effective capital allocation across its varied business segments and navigating China's evolving regulatory environment.

Sources

Company financial reportsShanghai Stock Exchange disclosuresCompany description and financial data 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