investorscraft@gmail.com

Intrinsic ValueLutian Machinery Co., Ltd. (605259.SS)

Previous Close$22.48
Intrinsic Value
Upside potential
Previous Close
$22.48

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

Lutian Machinery operates as a specialized manufacturer of portable power equipment and fluid transfer systems, serving global markets from its base in China's industrial hub of Taizhou. The company generates revenue through the design, production, and distribution of gasoline and diesel-powered generators, water pumps, pressure washers, and complementary engines. Its product portfolio spans multiple power categories including welder/generator combinations, electric pressure washers, and specialized pumps for both residential and commercial applications, positioning it as an integrated solutions provider in the outdoor power equipment sector. Lutian maintains a competitive position by offering a diversified range of mechanical products that cater to construction, agricultural, and household maintenance markets worldwide, leveraging China's manufacturing ecosystem for cost-effective production while competing on reliability and technical specifications in the mid-market segment. The company's vertical integration through engine manufacturing and broad accessory offerings provides cross-selling opportunities and operational synergies, though it operates in a highly competitive global market dominated by larger multinational corporations with stronger brand recognition and distribution networks.

Revenue Profitability And Efficiency

Lutian generated CNY 2.25 billion in revenue with net income of CNY 186 million, achieving a net margin of approximately 8.3%. The company maintained solid cash generation with operating cash flow of CNY 188 million, though capital expenditures of CNY 118.5 million indicate ongoing investment in production capacity. This financial performance reflects efficient operations within the competitive machinery manufacturing sector.

Earnings Power And Capital Efficiency

The company demonstrated respectable earnings power with diluted EPS of CNY 1.08, supported by effective capital allocation as evidenced by positive operating cash flow exceeding net income. Lutian's capital expenditure intensity relative to operating cash flow suggests moderate reinvestment requirements, while maintaining profitability in a capital-intensive manufacturing business model requiring continuous equipment upgrades and production optimization.

Balance Sheet And Financial Health

Lutian maintains a strong liquidity position with CNY 988.5 million in cash and equivalents against total debt of CNY 98.5 million, indicating minimal leverage and substantial financial flexibility. The company's conservative debt structure and significant cash reserves provide resilience against market cyclicality and support operational stability without reliance on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.60, representing a payout ratio of approximately 56% based on current EPS. This balanced approach returns capital to investors while retaining sufficient earnings for reinvestment, though growth trajectory must be assessed against industry demand cycles and competitive pressures in the global power equipment market.

Valuation And Market Expectations

With a market capitalization of CNY 4.63 billion, the company trades at a P/E ratio of approximately 25x based on current earnings, reflecting market expectations for stable performance in the industrial machinery sector. The beta of 0.485 suggests lower volatility than the broader market, indicating perceived stability despite operating in cyclical industrial markets.

Strategic Advantages And Outlook

Lutian's vertically integrated manufacturing and diverse product portfolio provide competitive advantages in cost management and cross-selling opportunities. The company's strong balance sheet positions it to navigate market cycles and potentially pursue strategic investments, though global competition and economic sensitivity remain key challenges for sustained growth in the industrial equipment sector.

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