investorscraft@gmail.com

Intrinsic ValueJiangsu Lettall Electronic Co.,Ltd (603629.SS)

Previous Close$37.40
Intrinsic Value
Upside potential
Previous Close
$37.40

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 Lettall Electronic Co., Ltd. operates as a specialized manufacturer of electronic components within China's technology hardware sector. The company's core revenue model is based on the production and sale of a diverse portfolio of power-related products, including wall plugs, switching power adapters, LCD-TV power plates, chargers, and a wide array of transformers and inductors. These components are critical for the functionality of consumer electronics and household appliances, positioning the firm as a key supplier to manufacturers of color TVs, LCD TVs, air conditioners, and other domestic devices. Founded in 1991 and based in Yixing, the company has established a long-standing presence in the regional supply chain, catering primarily to the Chinese market. Its market position is that of a specialized industrial component provider, relying on manufacturing scale and technical expertise in power conversion and management systems rather than consumer-facing brand recognition. This focus on B2B sales to appliance manufacturers defines its operational context and competitive landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.25 billion for the period. However, profitability appears challenged with net income of only CNY 24.6 million, indicating thin margins. Significant capital expenditures of CNY -449 million suggest heavy ongoing investment in production capacity or technological upgrades, which impacts near-term cash flow efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.10, reflecting modest earnings power relative to the operational scale. The substantial capital expenditure outflow, which far exceeded operating cash flow of CNY 74.8 million, indicates aggressive investment in fixed assets, potentially for future growth but pressuring current capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 369 million against total debt of CNY 2.07 billion, indicating a leveraged financial structure. This high debt level relative to cash reserves warrants attention to liquidity and interest coverage, especially in a capital-intensive manufacturing sector.

Growth Trends And Dividend Policy

Despite the aggressive capital investment, growth trends are unclear from the provided data. The company maintained a dividend policy, distributing CNY 0.05 per share, which demonstrates a commitment to shareholder returns but must be balanced against its substantial debt obligations and investment requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.27 billion and a beta of 0.084, the market appears to value the company as a stable, low-volatility industrial play. The valuation likely incorporates expectations for future returns from current heavy investments rather than present earnings.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established operational history and specialization in essential electronic components for the appliance industry. The outlook depends on successful utilization of new capacity to improve profitability and manage its elevated debt load in a competitive manufacturing landscape.

Sources

Company DescriptionProvided Financial Metrics

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