investorscraft@gmail.com

Intrinsic ValueL&K Engineering (Suzhou) Co.,Ltd. (603929.SS)

Previous Close$158.29
Intrinsic Value
Upside potential
Previous Close
$158.29

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

L&K Engineering operates as a specialized cleanroom engineering service provider in China, serving high-technology and precision-dependent industries including semiconductors, photoelectric displays, solar energy manufacturing, and biopharmaceuticals. The company generates revenue through comprehensive engineering technical services that design, construct, and maintain controlled environments essential for manufacturing processes requiring strict contamination control. Operating as a subsidiary of L&K Engineering Co., Ltd., the firm leverages its technical expertise to address the critical infrastructure needs of advanced industrial sectors where air quality, temperature, and humidity control are paramount to production quality and yield. Its market position is strengthened by serving diverse but technologically demanding clients across multiple growth industries, positioning it as a niche player in China's industrial engineering landscape with specialized capabilities that differentiate it from general construction firms.

Revenue Profitability And Efficiency

The company generated CNY 5.38 billion in revenue with net income of CNY 635.9 million, reflecting a healthy net margin of approximately 11.8%. Strong operating cash flow of CNY 1.60 billion significantly exceeded net income, indicating excellent cash conversion efficiency. Minimal capital expenditures suggest an asset-light business model focused on engineering services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 2.98 demonstrates solid earnings power relative to the company's market capitalization. Exceptional operating cash flow generation at 2.5 times net income highlights superior capital efficiency in converting profits to cash. The minimal capital expenditure requirements further underscore the capital-light nature of their engineering services business model.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with CNY 2.48 billion in cash and equivalents against negligible debt of only CNY 128,460. This virtually debt-free balance sheet provides significant financial flexibility and resilience. The substantial cash reserves represent a conservative financial strategy with ample liquidity for operations and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of CNY 1.00, representing a payout from substantial retained earnings. Growth appears focused on serving expanding high-technology sectors in China, particularly semiconductors and renewable energy, which drive demand for specialized cleanroom engineering services. The capital-light model supports both operational growth and consistent dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.94 billion, the company trades at a P/E ratio of around 14 based on current earnings. The low beta of 0.385 suggests the market perceives the stock as relatively defensive compared to broader market movements. Valuation metrics appear reasonable given the company's profitability, strong cash generation, and growth exposure to technology-driven industrial sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise serving China's growing high-technology manufacturing sectors. Its focus on cleanroom engineering for semiconductors, photovoltaics, and biopharmaceuticals positions it well for continued expansion as these industries develop. The strong balance sheet provides capacity to capture growth opportunities while maintaining financial stability in cyclical market conditions.

Sources

Company financial reportsStock exchange 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