investorscraft@gmail.com

Intrinsic ValueJiangsu Liance Electromechanical Technology Co., Ltd. (688113.SS)

Previous Close$44.90
Intrinsic Value
Upside potential
Previous Close
$44.90

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 Liance Electromechanical Technology operates as a specialized manufacturer of power system intelligent test equipment within China's industrial sector. The company generates revenue through the development, production, and sale of sophisticated testing machinery including dynamometers, control instruments, and automated engine test systems. Its business model combines equipment sales with complementary services such as power system testing, verification, and computer software development, creating a diversified revenue stream that leverages technical expertise across multiple customer touchpoints. Operating in the electrical equipment and parts industry, Liance occupies a niche position serving manufacturers and maintenance providers requiring precision testing solutions for power systems. The company's market positioning benefits from China's ongoing industrial modernization and quality control requirements, though it faces competition from both domestic and international testing equipment providers. Founded in 2002 and based in Qidong, the company has established regional expertise while maintaining potential for expansion into broader Asian markets as manufacturing standards evolve.

Revenue Profitability And Efficiency

The company reported revenue of CNY 493 million with net income of CNY 82.5 million, achieving a healthy net margin of approximately 16.7%. Operating cash flow of CNY 53.7 million demonstrates solid cash conversion, though capital expenditures of CNY 71 million indicate ongoing investment in production capacity and technological development to maintain competitive positioning in the specialized test equipment market.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 1.29, the company exhibits respectable earnings power relative to its market capitalization. The negative free cash flow position, resulting from substantial capital investments exceeding operating cash flow, suggests a growth-oriented phase where management is prioritizing capacity expansion and technological advancement over immediate cash returns to shareholders.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 215 million in cash and equivalents against modest total debt of CNY 23.5 million, indicating strong liquidity and low financial leverage. This conservative capital structure provides flexibility for strategic investments and weathers potential industry cyclicality, though the current investment phase is consuming cash reserves.

Growth Trends And Dividend Policy

Despite the current investment-heavy phase, the company maintains a shareholder-friendly approach with a dividend per share of CNY 0.396. This dividend distribution, representing approximately 31% of earnings, balances capital retention for growth objectives with returning value to shareholders, suggesting management's confidence in sustainable profitability despite expansion requirements.

Valuation And Market Expectations

Trading at a market capitalization of CNY 2.59 billion, the company commands a price-to-earnings multiple of approximately 31 times trailing earnings. This valuation reflects market expectations for future growth in China's industrial testing equipment sector, though it incorporates premium pricing for specialized industrial technology providers with proprietary testing solutions.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in power system testing and integrated service offerings. The outlook depends on execution of capacity expansion and technological innovation to capture growing demand for precision testing equipment in China's evolving manufacturing sector, particularly as quality standards and automation requirements increase across industrial applications.

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