investorscraft@gmail.com

Intrinsic ValueLoncin Motor Co., Ltd. (603766.SS)

Previous Close$15.34
Intrinsic Value
Upside potential
Previous Close
$15.34

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

Loncin Motor operates as a diversified manufacturer in the recreational vehicle and small engine sector, generating revenue through the production and sale of motorcycles, engines, agricultural machinery, and power equipment. The company serves both domestic Chinese and international markets with products including two-wheeled motorcycles, gasoline generators, water pumps, tillers, and recreational vehicles. Its core business model leverages manufacturing expertise to produce internal combustion engines and related machinery across multiple applications, positioning it as a versatile industrial supplier rather than a pure consumer products company. Loncin maintains a strategic position as a subsidiary of Loncin Holdings, benefiting from integrated manufacturing capabilities while competing in the competitive Asian small engine market where cost efficiency and reliability are critical differentiators. The company's export activities provide geographic diversification beyond its domestic Chinese base, though it remains primarily focused on value-oriented segments rather than premium markets.

Revenue Profitability And Efficiency

Loncin generated CNY 16.8 billion in revenue with net income of CNY 1.12 billion, representing a net margin of approximately 6.7%. The company demonstrated solid cash generation with operating cash flow of CNY 2.12 billion, significantly exceeding net income and indicating strong working capital management. Capital expenditures of CNY 675 million suggest moderate reinvestment in maintaining production capabilities.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.55, supported by efficient operations and scale benefits. Operating cash flow substantially exceeded net income by nearly 90%, indicating high-quality earnings and effective cash conversion. The moderate capital expenditure level relative to operating cash flow suggests disciplined investment in maintaining rather than aggressively expanding production capacity.

Balance Sheet And Financial Health

Loncin maintains a robust financial position with CNY 6.76 billion in cash and equivalents against minimal total debt of CNY 327 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The strong liquidity position supports ongoing operations and potential strategic investments without leverage concerns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.40, representing a payout ratio of approximately 73% based on diluted EPS. This substantial distribution indicates management's commitment to returning capital to shareholders while maintaining adequate retention for operational needs. The dividend policy suggests a mature company prioritizing stable returns over aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 25.2 billion, the company trades at approximately 15 times trailing earnings and 1.5 times revenue. The low beta of 0.267 indicates relatively low volatility compared to the broader market, suggesting investors view the company as a stable, defensive holding within the consumer cyclical sector. The valuation reflects expectations of steady rather than explosive growth.

Strategic Advantages And Outlook

Loncin benefits from its diversified product portfolio and vertical integration as part of Loncin Holdings. The company's strong balance sheet and cash generation provide resilience amid economic cycles. Challenges include competition in the mature small engine market and potential regulatory shifts affecting internal combustion engines. The export business offers growth opportunities but also exposes the company to global trade dynamics.

Sources

Company financial reportsExchange disclosuresMarket data providers

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