investorscraft@gmail.com

Intrinsic ValueLanzhou LS Heavy Equipment Co., Ltd (603169.SS)

Previous Close$10.41
Intrinsic Value
Upside potential
Previous Close
$10.41

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

Lanzhou LS Heavy Equipment Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the design, production, and technical servicing of critical equipment for energy and chemical processing sectors. The company's core revenue model is built on engineering, manufacturing, and installing large-scale pressure vessels, reactors, heat exchangers, and towers used in petrochemical refining, coal chemical processes, and fine chemical production. Its product portfolio includes hydrogenation reactors, reforming reactors, and high-pressure tubular reactors that are essential for industrial clients in China and internationally. As a established player founded in 1953 and based in Lanzhou, the company holds a niche position supplying capital-intensive, engineered-to-order equipment that requires significant technical expertise and certification. This market is characterized by high barriers to entry due to technical complexity and safety standards, positioning Lanzhou LS as a specialized domestic supplier with project-based revenue streams and after-sale service capabilities.

Revenue Profitability And Efficiency

The company generated CNY 5.79 billion in revenue with a net income of CNY 156 million, indicating a net margin of approximately 2.7%. Operating cash flow was positive at CNY 404 million, significantly exceeding capital expenditures of CNY 83 million, demonstrating adequate cash generation from core operations to fund investments and maintain liquidity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.12, reflecting modest earnings power relative to the company's capital base. The positive operating cash flow of CNY 404 million suggests reasonable conversion of earnings into cash, though the relatively low net income margin indicates competitive pressures or high operating costs in the heavy equipment sector.

Balance Sheet And Financial Health

The company maintains CNY 1.11 billion in cash against total debt of CNY 2.44 billion, indicating a leveraged but manageable position. The debt level represents a significant portion of the capital structure, though cash reserves provide some liquidity buffer for operations and potential debt servicing requirements.

Growth Trends And Dividend Policy

The company has not paid dividends, retaining earnings for reinvestment in the business. Growth appears focused on operational expansion and project execution rather than shareholder returns, consistent with capital-intensive industrial companies in development phases or cyclical industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.5 billion and a beta of 0.84, the market values the company at roughly 1.8 times revenue. This valuation suggests moderate growth expectations relative to the industrial machinery sector, with the below-market beta indicating perceived lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's long-established presence since 1953 and specialized expertise in pressure vessel manufacturing provide technical barriers to entry. Its positioning in China's energy infrastructure sector offers exposure to domestic industrial policy, though it faces cyclical demand patterns and competitive pressures in heavy equipment manufacturing.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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