investorscraft@gmail.com

Intrinsic ValueJiangsu Linyang Energy Co., Ltd. (601222.SS)

Previous Close$5.76
Intrinsic Value
Upside potential
Previous Close
$5.76

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

Jiangsu Linyang Energy operates as a comprehensive energy solutions provider within China's electrical equipment sector, specializing in smart metering, energy management systems, and renewable energy infrastructure. The company generates revenue through manufacturing and selling electronic energy meters, water meters, and metering accessories, while also offering sophisticated electricity management information systems and communication modules. Its diversified portfolio extends to LED lighting products, substation automation systems, and critical energy storage converters, positioning it as an integrated provider rather than a pure manufacturing play. Beyond hardware, Linyang Energy has strategically expanded into high-growth service segments including photovoltaic EPC services, operation and maintenance solutions, and direct investment in photovoltaic power plant projects. This vertical integration allows the company to capture value across the entire energy value chain, from metering and monitoring to generation and storage. Operating primarily in China with international reach, the company leverages its 1995 founding heritage to maintain strong relationships with state-owned utilities and grid operators, giving it a stable foothold in the essential infrastructure market while competing with both domestic and international industrial technology firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.74 billion with net income of CNY 752.9 million, achieving a healthy net margin of approximately 11.2%. Strong operating cash flow of CNY 973.2 million significantly exceeded net income, indicating high-quality earnings conversion. Capital expenditures of CNY 862.6 million reflect ongoing investment in production capacity and technological advancement.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.37 demonstrates solid earnings generation relative to the share base. The substantial operating cash flow coverage of capital expenditures suggests efficient capital allocation toward growth initiatives. The company maintains a balanced approach between reinvestment and operational profitability across its diverse business segments.

Balance Sheet And Financial Health

With CNY 4.58 billion in cash and equivalents against CNY 2.75 billion in total debt, the company maintains a robust liquidity position. The conservative debt level relative to cash reserves provides financial flexibility for strategic investments and operational needs, supporting a stable financial foundation in the capital-intensive energy equipment sector.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.268, representing a payout ratio of approximately 72% based on diluted EPS. This balanced approach combines returning capital to shareholders while retaining earnings for growth initiatives in the expanding renewable energy and smart grid markets.

Valuation And Market Expectations

Trading with a market capitalization of CNY 12.76 billion, the company's valuation reflects investor expectations for continued growth in China's energy infrastructure modernization. The beta of 0.523 indicates lower volatility than the broader market, suggesting perceived stability in its utility-facing business model.

Strategic Advantages And Outlook

The company's integrated approach spanning metering, energy management, and renewable solutions positions it well for China's energy transition. Its established relationships with grid operators and diversification across multiple energy segments provide resilience against sector-specific headwinds while capturing opportunities in smart grid and clean energy adoption.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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