investorscraft@gmail.com

Intrinsic ValueJiangsu Lidao New Materials Co., Ltd. (603937.SS)

Previous Close$13.04
Intrinsic Value
Upside potential
Previous Close
$13.04

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 Lidao New Materials operates as a specialized aluminum products manufacturer serving diverse industrial sectors across China and international markets. The company's core revenue model centers on producing and selling high-value aluminum materials including aluminum magnesium manganese roofing systems, color coated aluminum coils, aluminum alloy ceiling products, and advanced curtain wall facing panels. Its product portfolio extends to sophisticated welded honeycomb panels and specialized colored aluminum products tailored for demanding applications in rail transit, new energy vehicles, and petrochemical industries. The company maintains a strategic position within the basic materials sector by focusing on value-added aluminum solutions rather than commodity production, targeting specific industrial niches that require technical expertise and customized material properties. This specialization allows Lidao to differentiate itself from larger aluminum producers while serving clients in construction, marine, industrial manufacturing, and emerging sectors like electric vehicle infrastructure and sustainable packaging solutions.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.58 billion for the period but experienced operational challenges with a net loss of CNY 34.2 million. Negative operating cash flow of CNY 195.8 million indicates significant working capital pressures or operational inefficiencies. The diluted EPS of -0.16 CNY reflects the profitability strain despite substantial revenue generation, suggesting margin compression or elevated operating costs within the competitive aluminum products market.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The capital expenditure of CNY 48.5 million represents ongoing investment in production capabilities, though the negative cash flow from operations raises questions about the efficiency of these investments. The company's ability to convert revenue into sustainable profits requires improvement given the current financial performance metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 136.9 million in cash against total debt of CNY 263.2 million, indicating moderate leverage but potential liquidity concerns given the negative cash flow. The debt level appears manageable relative to the company's market capitalization, though the cash position may require bolstering to support ongoing operations and debt servicing obligations during this challenging period.

Growth Trends And Dividend Policy

Despite the current profitability challenges, the company maintained a dividend payment of 0.1 CNY per share, suggesting management's confidence in long-term recovery or commitment to shareholder returns. The growth trajectory appears mixed with solid revenue generation but profitability concerns that need addressing. The dividend policy during a loss-making period warrants monitoring for sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the market appears to be pricing in recovery potential beyond current financial results. The beta of 0.373 indicates lower volatility than the broader market, possibly reflecting the company's established market position and specialized industrial focus despite near-term challenges.

Strategic Advantages And Outlook

The company's specialization in high-value aluminum products for growth sectors like new energy vehicles and rail transit provides strategic positioning advantages. However, the outlook remains cautious until operational efficiency improves and profitability returns. Success will depend on leveraging technical expertise to capture demand from China's infrastructure and green energy transitions while managing cost structures effectively.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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