investorscraft@gmail.com

Intrinsic ValueLeishen Energy Holding Co., Ltd. (LSE)

Previous Close$4.56
Intrinsic Value
Upside potential
Previous Close
$4.56

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

Leishen Energy Holding Co., Ltd. operates in the energy sector, focusing on sustainable and efficient energy solutions. The company's core revenue model is built around the production, distribution, and sale of energy, leveraging both traditional and renewable sources to meet market demand. Its diversified portfolio allows it to cater to a broad customer base, including industrial, commercial, and residential clients, positioning it as a flexible player in a competitive industry. Leishen Energy differentiates itself through operational efficiency and a commitment to innovation, ensuring it remains adaptable to regulatory changes and shifting consumer preferences. The company's market position is further strengthened by its strategic investments in infrastructure and technology, which enhance its ability to scale operations and maintain cost competitiveness. While the energy sector is highly cyclical, Leishen Energy's balanced approach mitigates risks associated with volatility, providing a stable foundation for long-term growth.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Leishen Energy reported revenue of $69.1 million and net income of $8.1 million, reflecting a net margin of approximately 11.7%. The company generated $15.1 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures were modest at $0.7 million, indicating disciplined investment in growth while maintaining profitability.

Earnings Power And Capital Efficiency

Leishen Energy's diluted EPS of $0.48 underscores its earnings power, supported by efficient capital allocation. The company's ability to generate positive operating cash flow relative to its net income highlights effective working capital management. With minimal debt and a conservative approach to leverage, the firm maintains a robust balance between reinvestment and financial stability.

Balance Sheet And Financial Health

The company's balance sheet remains healthy, with $5.8 million in cash and equivalents and total debt of just $1.8 million, resulting in a low debt-to-equity ratio. This conservative capital structure provides ample liquidity and flexibility to navigate market uncertainties. The absence of significant capital expenditures further reinforces its strong financial position.

Growth Trends And Dividend Policy

Leishen Energy has not declared dividends for the fiscal year, opting instead to reinvest earnings into operational and strategic initiatives. The company's growth trajectory appears steady, with revenue and profitability metrics suggesting stable performance. Future expansion may hinge on its ability to capitalize on emerging energy trends and regulatory tailwinds.

Valuation And Market Expectations

Given its current financial metrics, Leishen Energy trades at a P/E ratio derived from its $0.48 EPS, though specific market multiples are unavailable. Investors likely value the company for its profitability and low leverage, though its growth prospects may be tempered by sector-wide challenges such as energy price volatility and regulatory shifts.

Strategic Advantages And Outlook

Leishen Energy's strategic advantages lie in its operational efficiency and balanced energy portfolio, which provide resilience against market fluctuations. The company's outlook is cautiously optimistic, with potential growth driven by incremental investments and sector consolidation. However, macroeconomic factors and energy policy changes remain key variables that could influence future performance.

Sources

Company filings (CIK: 0001985139), financial statements for FY ending 2024-09-30

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