investorscraft@gmail.com

Intrinsic ValueNingbo Lehui International Engineering Equipment Co.,Ltd (603076.SS)

Previous Close$24.28
Intrinsic Value
Upside potential
Previous Close
$24.28

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

Ningbo Lehui International Engineering Equipment Co., Ltd. operates as a specialized industrial machinery manufacturer within the global beverage and liquid food processing sector. The company's core revenue model is built on designing, manufacturing, and selling integrated turnkey solutions, including comprehensive beer brewing systems, beverage filling lines, and bio-food processing equipment. Its diverse product portfolio spans raw material handling, fermentation, filtration, packaging automation, and process control systems, catering primarily to green-field project developers and established producers seeking capacity expansion or technological upgrades. Operating from its Ningbo, China base since 1996, the firm has established a global footprint by providing end-to-end engineering services, maintenance support, and spare parts, positioning itself as a one-stop solution provider in a highly technical and project-driven niche market. This integrated approach from design to after-sales service creates significant customer stickiness and provides a competitive moat against simpler equipment suppliers, though it remains exposed to cyclical capital expenditure trends in the global beverage industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.49 billion for the period, demonstrating its operational scale. However, net income was a modest CNY 21.1 million, indicating thin net margins of approximately 1.4%, which suggests intense competitive pressures or high operational costs within its project-based business model. The generation of CNY 333.5 million in operating cash flow significantly outperformed net income, highlighting strong cash conversion efficiency from its operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting the company's current earnings power. Capital expenditures of CNY -119.8 million indicate ongoing investment in maintaining and expanding production capabilities. The substantial operating cash flow relative to net income suggests effective working capital management, particularly in managing progress billings and receivables inherent in large equipment projects.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 442.2 million against total debt of CNY 664.5 million. This indicates a manageable leverage ratio, though the debt level requires monitoring given the cyclical nature of capital equipment spending. The company maintains sufficient financial flexibility to navigate industry cycles and fund ongoing project requirements.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.4 per share, which notably exceeds the diluted EPS of CNY 0.17. This aggressive payout ratio may indicate a special distribution or confidence in sustainable cash generation, though it raises questions about long-term dividend sustainability if earnings don't improve proportionally.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.11 billion, the market values the company at roughly 2.1 times revenue and a significantly higher multiple relative to earnings, reflecting expectations for future growth and margin expansion. The beta of 0.942 suggests the stock exhibits slightly less volatility than the broader market, typical for industrial equipment manufacturers.

Strategic Advantages And Outlook

The company's strategic advantage lies in its comprehensive turnkey solution capability and established global presence in niche beverage equipment markets. Its outlook depends on sustaining international project wins and potentially improving operational efficiency to enhance profitability. The ability to maintain technological competitiveness while managing project execution risks will be crucial for long-term success in this capital-intensive sector.

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