investorscraft@gmail.com

Intrinsic ValueZhejiang Liming Intelligent Manufacturing Co.,Ltd. (603048.SS)

Previous Close$21.81
Intrinsic Value
Upside potential
Previous Close
$21.81

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

Zhejiang Liming Intelligent Manufacturing operates as a specialized automotive components manufacturer, focusing on precision-engineered parts essential for engine and powertrain systems. The company's core revenue model centers on producing and supplying critical components including valve lock clips, valve spring seats, valve bridges, and piston cooling nozzles to automotive OEMs and tier-one suppliers. Operating within China's expansive automotive sector, Liming leverages its technical expertise in precision manufacturing to serve both domestic and international automotive markets. The company has established a niche position through its specialized product portfolio that addresses specific engineering requirements for engine efficiency and reliability. Its market positioning reflects a focused approach to automotive components manufacturing rather than broad-based automotive supply, allowing for deep technical capabilities in its specific product categories. Founded in 1997, the company has developed long-term relationships within the automotive supply chain, positioning itself as a reliable partner for precision components that require stringent quality standards and technical specifications.

Revenue Profitability And Efficiency

The company generated CNY 644.7 million in revenue with net income of CNY 53.4 million, reflecting an 8.3% net profit margin. Operating cash flow of CNY 112.9 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 46.5 million suggest ongoing investment in manufacturing capabilities and operational improvements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.36 demonstrates moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates effective working capital management and strong underlying business cash generation. The company maintains reasonable capital allocation with investments supporting operational capabilities.

Balance Sheet And Financial Health

The balance sheet shows solid financial health with CNY 158.3 million in cash and equivalents against total debt of CNY 41.4 million, indicating a conservative leverage position. The company maintains ample liquidity with a cash position nearly four times its total debt obligations, providing financial flexibility for operational needs and potential investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.35, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation and commitment to returning capital to shareholders while maintaining sufficient retained earnings for business development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the company trades at a P/E ratio around 56x based on current earnings. The beta of 0.793 indicates lower volatility than the broader market, reflecting the defensive characteristics typical of established automotive suppliers with stable customer relationships.

Strategic Advantages And Outlook

The company benefits from specialized technical expertise in precision automotive components and long-established industry relationships. Its focus on engine-critical parts provides some insulation from broader automotive cyclicality. The outlook depends on automotive production trends, particularly in the Chinese market, and the company's ability to maintain its technical competitive advantage while managing cost 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