investorscraft@gmail.com

Intrinsic ValueZhejiang Lianxiang Smart Home Co., Ltd. (603272.SS)

Previous Close$21.36
Intrinsic Value
Upside potential
Previous Close
$21.36

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 Lianxiang Smart Home operates as a specialized manufacturer of premium wall coverings and curtains within China's construction materials sector. The company focuses on the research, development, and production of embroidery craft wall coverings, offering diverse product lines including embroidery, jacquard, fine printing, Inca embroidered, and digital printing varieties under its LEADSHOW brand. Operating in the highly competitive home decor market, Lianxiang leverages its technical expertise in embroidery and printing technologies to differentiate its offerings. The company targets the mid-to-high-end segment of the domestic market, positioning itself as a provider of artistic and quality-focused wall covering solutions. Its market position is characterized by specialization in embroidery techniques rather than competing on mass production scale, allowing for niche market penetration. The company's foundation in 2004 provides established industry experience, though it operates in a fragmented market with numerous regional competitors. Its focus on branded products through the LEADSHOW marque supports margin preservation despite intense competition in the broader wall coverings industry.

Revenue Profitability And Efficiency

The company generated CNY 215.6 million in revenue with net income of CNY 10.9 million, reflecting a net margin of approximately 5.1%. Operating cash flow was negative at CNY -11.3 million, while capital expenditures of CNY -20.1 million indicate ongoing investment in production capabilities. The negative operating cash flow relative to positive net income suggests working capital pressures or timing differences in receivables.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.11 demonstrates modest earnings power relative to the company's market capitalization. The negative operating cash flow raises questions about sustainable cash generation, though the company maintains a solid cash position. Capital efficiency metrics would benefit from improved cash conversion from operations to support future investments.

Balance Sheet And Financial Health

The balance sheet shows strength with CNY 133.0 million in cash and equivalents against total debt of CNY 32.4 million, indicating a conservative leverage profile. The net cash position provides financial flexibility, though the negative operating cash flow warrants monitoring for sustainability. The company's liquidity appears adequate given current asset levels.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.10 per share, representing a payout ratio of approximately 91% based on EPS, indicating a shareholder-friendly approach despite modest earnings. Growth trends would benefit from improved operational cash flow generation to support both dividends and reinvestment needs in the competitive home decor market.

Valuation And Market Expectations

With a market capitalization of CNY 1.87 billion, the company trades at approximately 8.7 times revenue and 171 times earnings, suggesting high growth expectations or premium valuation for its niche market position. The low beta of 0.333 indicates lower volatility relative to the broader market, possibly reflecting its specialized niche.

Strategic Advantages And Outlook

The company's specialization in embroidery craft wall coverings provides differentiation in a competitive market. Its strong balance sheet with net cash provides strategic flexibility, though operational cash flow generation needs improvement. The outlook depends on leveraging its technical expertise while improving operational efficiency and cash conversion cycles.

Sources

Company financial statementsStock exchange disclosuresCompany description from financial data provider

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