investorscraft@gmail.com

Intrinsic ValueJiangsu Liba Enterprise Joint-Stock Co., Ltd. (603519.SS)

Previous Close$13.58
Intrinsic Value
Upside potential
Previous Close
$13.58

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

Jiangsu Liba Enterprise operates as a specialized manufacturer of composite materials primarily serving the home appliance industry. The company produces film-coated and organic coated boards used extensively in refrigerator and washing machine panels, microwave ovens, water heaters, and building door panels. Operating within China's competitive technology hardware sector, Liba has established itself as a niche supplier to major appliance manufacturers, leveraging its technical expertise in surface coating technologies and material science. The company's market position is characterized by its focus on functional and aesthetic surface solutions that enhance product durability and visual appeal. Founded in 1994 and based in Yixing, Jiangsu province, Liba benefits from proximity to China's major appliance manufacturing hubs, allowing for efficient supply chain management and customer responsiveness. The company's specialized product portfolio addresses specific requirements for corrosion resistance, thermal stability, and design flexibility in appliance manufacturing.

Revenue Profitability And Efficiency

The company generated CNY 1.71 billion in revenue with net income of CNY 159 million, representing a net margin of approximately 9.3%. Operating cash flow of CNY 98.3 million indicates reasonable cash conversion, though capital expenditures were minimal at CNY -1.36 million, suggesting limited investment in capacity expansion or modernization during the period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.60 reflects moderate earnings power relative to the company's market capitalization. The modest capital expenditure level indicates a mature operational phase with limited requirements for significant additional investment, potentially supporting stable returns on existing capital employed in the business.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 406.9 million in cash against total debt of CNY 166.0 million, indicating a conservative financial structure. The low debt-to-equity ratio and substantial cash reserves provide financial flexibility and resilience against industry cyclicality or economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 1.00, representing a substantial payout relative to earnings. This policy suggests management's confidence in sustainable cash generation and commitment to returning capital to shareholders despite operating in a competitive and potentially cyclical industry segment.

Valuation And Market Expectations

With a market capitalization of CNY 3.34 billion, the company trades at approximately 21 times earnings and 2 times revenue. The low beta of 0.251 indicates relatively low volatility compared to the broader market, reflecting investor perception of stable but potentially limited growth prospects in its niche market segment.

Strategic Advantages And Outlook

The company's strategic advantages include specialized technical expertise in coated materials and established relationships with appliance manufacturers. Future performance will depend on maintaining technological relevance, managing input cost pressures, and potentially expanding into adjacent applications for its composite material technologies within the broader construction and industrial sectors.

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