investorscraft@gmail.com

Intrinsic ValueJiangsu Lopal Tech. Co., Ltd. (603906.SS)

Previous Close$18.00
Intrinsic Value
Upside potential
Previous Close
$18.00

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 Lopal Tech. Co., Ltd. operates as an independent lubricant manufacturer within China's competitive energy sector, specializing in the formulation, production, and distribution of a comprehensive portfolio of automotive and industrial lubricants and chemicals. Its core revenue model is built on the B2B and B2C sales of products like engine oils, gear oils, hydraulic fluids, and car care items under established proprietary brands including Lung Poon, Kan Lan Su, and 3ECARE. The company serves a diverse clientele spanning individual vehicle owners, commercial fleets, and industrial machinery operators, positioning itself as a domestic alternative to larger international oil majors. Operating in a fragmented but cost-sensitive market, its strategic position hinges on its regional manufacturing footprint, brand recognition, and distribution network, though it faces intense competition from both state-owned enterprises and global lubricant suppliers. Its market standing is that of a specialized, mid-tier player focused on capturing value through product differentiation and targeted regional penetration within the vast Chinese market.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.67 billion for the period. However, it reported a significant net loss of CNY -635.7 million, indicating severe pressure on profitability and operational efficiency. This negative bottom-line result, translating to a diluted EPS of -CNY 1.09, suggests substantial challenges in managing costs relative to its sales volume.

Earnings Power And Capital Efficiency

Despite the net loss, the firm demonstrated a strong operating cash flow of CNY 819.5 million, which notably exceeded its capital expenditures of CNY -599.3 million. This indicates that its core operations remain cash-generative, though this cash generation is currently insufficient to cover overall profitability challenges and service its debt obligations.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of CNY 6.95 billion significantly outweighing a cash position of CNY 2.76 billion. This elevated debt load, combined with a net loss, raises concerns about financial flexibility and the company's ability to manage its obligations comfortably in the current operating environment.

Growth Trends And Dividend Policy

The reported net loss represents a clear negative growth trend in profitability. Reflecting this financial stress and the need to conserve capital, the company's dividend policy is suspended, with a dividend per share of CNY 0 declared for the period. All available capital is likely being directed towards stabilizing operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.71 billion, the market is valuing the company at just over 1x its annual revenue. A negative P/E ratio is not applicable due to the loss. The beta of 0.714 suggests the stock is perceived as less volatile than the broader market, potentially pricing in a stable, albeit challenged, operational baseline.

Strategic Advantages And Outlook

The company's key advantages include its established brand portfolio, domestic manufacturing base, and cash-generative core operations. The primary outlook challenge is navigating a high-debt structure amid profitability pressures. Success hinges on executing a turnaround that improves margins and manages leverage, likely through operational restructuring and cost optimization initiatives.

Sources

Company DescriptionProvided Financial Data

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