investorscraft@gmail.com

Intrinsic ValueShanghai Lianming Machinery Co., Ltd. (603006.SS)

Previous Close$13.67
Intrinsic Value
Upside potential
Previous Close
$13.67

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

Shanghai Lianming Machinery operates as a specialized automotive components manufacturer serving China's domestic automotive industry. The company generates revenue through the development and sale of precision auto body parts, automotive stampings, and welding assembly components to vehicle manufacturers and Tier 1 suppliers. Beyond core manufacturing, Lianming has strategically expanded into third-party logistics supply chain management services, creating an integrated solution that enhances customer stickiness and provides additional revenue streams. Operating within the competitive Chinese auto parts sector, the company maintains a focused position as a regional supplier leveraging its Shanghai headquarters location to serve automotive clusters in Eastern China. This positioning allows Lianming to capitalize on China's massive automotive production ecosystem while navigating the industry's cyclical nature and competitive pricing pressures through specialized manufacturing capabilities and value-added logistics services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 782.9 million with net income of CNY 63.0 million, reflecting a net margin of approximately 8.1%. Operating cash flow of CNY 95.2 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 5.9 million represent modest reinvestment relative to operating cash generation, suggesting disciplined capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.25 demonstrates moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates quality earnings with minimal non-cash adjustments. The company maintains efficient working capital management, as evidenced by robust cash conversion from operations.

Balance Sheet And Financial Health

The balance sheet shows financial strength with cash and equivalents of CNY 402.0 million significantly exceeding total debt of CNY 73.4 million, providing ample liquidity. This conservative financial structure positions the company well to withstand industry cyclicality and pursue selective growth opportunities without excessive leverage.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.38, which exceeds the EPS of CNY 0.25, indicating a potentially unsustainable payout ratio or possible use of retained earnings. This aggressive distribution policy suggests management's confidence in maintaining cash generation capabilities despite the earnings coverage gap.

Valuation And Market Expectations

With a market capitalization of CNY 4.0 billion, the company trades at approximately 5.1 times revenue and 63 times earnings, indicating market expectations for future growth or premium for its niche positioning. The beta of 0.717 suggests lower volatility than the broader market, typical for established industrial suppliers.

Strategic Advantages And Outlook

The company's integrated manufacturing and logistics services provide competitive advantages in serving automotive clients seeking supply chain efficiency. Its strong balance sheet provides flexibility to navigate industry cycles and pursue strategic investments. The outlook depends on China's automotive production trends and the company's ability to maintain margins amid competitive pressures.

Sources

Company financial statementsStock 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