investorscraft@gmail.com

Intrinsic ValueJiangsu Libert Inc. (605167.SS)

Previous Close$18.30
Intrinsic Value
Upside potential
Previous Close
$18.30

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 Libert operates as a specialized industrial machinery manufacturer focused on the energy sector, primarily serving China's oil and gas industry. The company generates revenue through designing, manufacturing, and selling sophisticated industrial modules including downhole intelligent instruments, testing and perforating equipment, and specialized downhole tools. Its business model integrates mechanical and electronic design capabilities with production expertise, positioning it as a solutions provider rather than just a equipment manufacturer. The company has expanded into complementary energy generation segments including traditional and renewable energy systems, while also diversifying into fine chemicals and municipal construction projects. This diversification strategy allows Jiangsu Libert to leverage its engineering capabilities across multiple industrial sectors while maintaining its core competency in energy-related equipment manufacturing. The company occupies a niche position in China's industrial landscape, combining specialized oilfield technology with broader energy infrastructure capabilities.

Revenue Profitability And Efficiency

The company generated CNY 3.49 billion in revenue with net income of CNY 240 million, representing a net margin of approximately 6.9%. Operating cash flow of CNY 414.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 232 million reflect ongoing investment in production capabilities and technological development to maintain competitive positioning in its specialized industrial segments.

Earnings Power And Capital Efficiency

Jiangsu Libert demonstrates moderate earnings power with diluted EPS of CNY 0.55. The company's operating cash flow coverage of net income at 1.7x suggests healthy underlying business operations. The balance between capital expenditures and operating cash flow indicates disciplined investment management, with sufficient internal funding for growth initiatives while maintaining financial stability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 810 million in cash and equivalents against total debt of CNY 233 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility for operational needs and strategic investments. The low debt level relative to cash reserves indicates minimal financial risk and strong capacity to withstand industry cyclicality.

Growth Trends And Dividend Policy

Jiangsu Libert maintains a conservative dividend policy with a payout of CNY 0.113 per share, representing approximately 20% of earnings. This balanced approach returns capital to shareholders while retaining sufficient earnings for reinvestment in business development. The company's diversification into renewable energy and construction sectors suggests strategic positioning for long-term growth beyond its traditional oilfield services base.

Valuation And Market Expectations

With a market capitalization of CNY 4.85 billion, the company trades at approximately 1.4 times revenue and 20 times earnings. The beta of 0.67 indicates lower volatility than the broader market, reflecting the company's stable industrial focus and conservative financial profile. This valuation suggests market expectations for steady rather than explosive growth.

Strategic Advantages And Outlook

The company's primary advantages include specialized technical expertise in downhole instrumentation and diversified energy sector exposure. Its strong balance sheet provides strategic flexibility to pursue opportunities in China's evolving energy landscape. The outlook remains tied to domestic energy investment cycles, with potential upside from renewable energy infrastructure development and ongoing oilfield technology modernization requirements.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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