investorscraft@gmail.com

Intrinsic ValueShanghai Luoman Lighting Technologies Inc. (605289.SS)

Previous Close$80.41
Intrinsic Value
Upside potential
Previous Close
$80.41

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

Shanghai Luoman Lighting Technologies operates as a specialized engineering contractor in China's urban development sector, focusing exclusively on comprehensive landscape lighting solutions. The company generates revenue through integrated service offerings that include initial lighting planning and design, subsequent construction and installation services, and ongoing centralized remote-control management systems for municipal clients. Operating within the industrials sector's engineering and construction segment, Luoman targets public infrastructure projects driven by urbanization initiatives and municipal beautification programs across Chinese cities. The company has established a niche position by providing end-to-end lighting services rather than competing as a pure product manufacturer, leveraging its 1999 founding experience to build municipal relationships. This specialized focus differentiates Luoman from broader construction firms while creating dependency on government infrastructure spending cycles and regional development priorities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 687.7 million but experienced negative profitability with a net loss of CNY 34.8 million and diluted EPS of -0.32 CNY. Operating cash flow was negative CNY 55.1 million, indicating challenges in converting revenue to cash amidst project execution cycles. Capital expenditures of CNY 20.0 million suggest ongoing investment in operational capabilities despite current profitability pressures.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as reflected in negative net income and operating cash flow. The company's capital efficiency metrics are under pressure, with cash generation insufficient to cover operational needs. The negative operating cash flow relative to revenue indicates potential working capital challenges or timing issues in project billings and collections.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 422.1 million against total debt of CNY 199.4 million, providing a comfortable cushion. The debt level appears manageable relative to cash reserves, though the negative cash flow generation warrants monitoring for sustained financial health if operational challenges persist.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of 0.25 CNY per share, suggesting commitment to shareholder returns. Growth trends appear mixed with revenue generation continuing but profitability metrics indicating potential margin pressure or project timing issues affecting bottom-line performance.

Valuation And Market Expectations

With a market capitalization of CNY 5.75 billion, the market appears to be valuing the company beyond current financial metrics, potentially anticipating recovery or future contract wins. The high beta of 2.525 indicates significant volatility and sensitivity to market movements, reflecting investor uncertainty about the company's prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on integrated lighting solutions and established municipal relationships. The outlook depends on China's urbanization continued infrastructure investment, though current financial performance suggests execution challenges that need addressing to capitalize on market position.

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