investorscraft@gmail.com

Intrinsic ValueJiangsu Luokai Mechanical &Electrical Co., Ltd . (603829.SS)

Previous Close$25.42
Intrinsic Value
Upside potential
Previous Close
$25.42

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 Luokai Mechanical & Electrical Co., Ltd. operates as a specialized manufacturer within China's industrials sector, focusing on the research, development, and production of critical components for high and low voltage electrical distribution systems. Its core revenue model is driven by the sale of a diverse portfolio of precision-engineered products, including low and medium voltage mechanisms, cassettes, main shafts, load switches, electromagnets, and motor operators. The company serves a vital niche in the electrical equipment and parts industry, supplying essential apparatus that ensures the reliability and safety of power distribution networks. Its strategic market positioning is bolstered by a significant export footprint, with products reaching key international markets such as the United States, France, Italy, and India, demonstrating competitive global reach beyond its domestic base. This established presence, combined with over five decades of operational experience since its 1970 founding, provides a foundation of technical expertise and customer trust in a highly specialized industrial segment.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.13 billion for the period. Profitability was demonstrated with a net income of CNY 126.17 million, translating to a net margin of approximately 5.9%. Operating cash flow was positive at CNY 59.49 million, though capital expenditures of CNY -86.32 million indicate significant ongoing investment in maintaining and expanding productive capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.69, reflecting the firm's earnings power. The negative free cash flow, calculated from operating cash flow and capital expenditures, suggests that current investments are consuming more cash than generated from core operations, which may impact short-term capital allocation flexibility.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 539.45 million against total debt of CNY 685.21 million. This indicates a moderate level of leverage. The company's financial health appears manageable, with sufficient liquidity to meet near-term obligations, though the debt load requires prudent management.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.125. This payout, against the EPS, indicates a conservative but committed approach to returning capital, suggesting a focus on sustainable growth and investor rewards rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.63 billion, the market values the company at roughly 1.7 times its annual revenue. A beta of 0.6 suggests the stock has historically been less volatile than the broader market, potentially indicating it is perceived as a more defensive industrial holding.

Strategic Advantages And Outlook

The company's long operating history and specialized product portfolio in a critical infrastructure niche provide a durable competitive advantage. Its international export business diversifies revenue streams. The outlook depends on continued demand for electrical distribution equipment and the successful integration of its capital investments into future profitability.

Sources

Company DescriptionPublic Financial Disclosures

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