investorscraft@gmail.com

Intrinsic ValueShandong Linglong Tyre Co.,Ltd. (601966.SS)

Previous Close$15.07
Intrinsic Value
Upside potential
Previous Close
$15.07

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

Shandong Linglong Tyre Co., Ltd. is a prominent manufacturer and global distributor of tires, operating within the consumer cyclical sector's auto parts industry. The company's core revenue model is driven by the production and sale of a diverse portfolio of tire products, including those for passenger cars, SUVs, winter conditions, trucks, buses, and specialty applications. This comprehensive product range allows it to serve a broad spectrum of the automotive aftermarket and original equipment manufacturer (OEM) segments, catering to varied consumer and commercial demands across different geographies and vehicle types. Its strategic market position is reinforced by an extensive global distribution network, exporting to approximately 173 countries across Europe, the Middle East, the Americas, Africa, and the Asia-Pacific, which diversifies its revenue streams and mitigates regional market volatility. As a China-based player founded in 1975, it leverages domestic manufacturing scale while competing internationally, positioning itself as a significant global supplier in a highly competitive tire industry characterized by stringent quality demands and continuous innovation in performance and sustainability.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 22.06 billion for the period, demonstrating strong top-line performance. Net income reached CNY 1.75 billion, indicating effective cost management and operational efficiency. The generation of CNY 1.94 billion in operating cash flow supports its ability to fund core operations internally, though significant capital expenditures were noted.

Earnings Power And Capital Efficiency

Linglong Tyre exhibits solid earnings power with a diluted EPS of CNY 1.20. The substantial capital expenditure of CNY 2.44 billion reflects ongoing investments in production capacity and technological upgrades, which are critical for maintaining competitiveness in the capital-intensive tire manufacturing industry and supporting future growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 3.63 billion against total debt of CNY 13.58 billion. This elevated debt level, common for manufacturers funding expansion, necessitates careful management. The company's financial health is supported by its cash generation, but the debt load indicates a leveraged financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.346. Its global export footprint to 173 countries provides a platform for growth, leveraging international demand. Future trends will likely be influenced by global automotive production cycles and raw material cost fluctuations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.01 billion, the market assigns a valuation that reflects its position as a major tire manufacturer. A beta of 1.31 indicates higher volatility than the market, typical for a cyclical automotive parts company, suggesting investor expectations are tied to economic cycles and industry performance.

Strategic Advantages And Outlook

Key strategic advantages include a long operating history since 1975, a diversified global customer base, and a comprehensive product portfolio. The outlook is contingent on successfully navigating raw material costs, international trade dynamics, and competitive pressures while executing its capital investment strategy to enhance production capabilities and market share.

Sources

Company DescriptionFinancial 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