— Know what they know.
Not Investment Advice

LHSW NASDAQ

Lianhe Sowell International Group Ltd Ordinary Shares
1W: -29.3% 1M: +440.3% 3M: +42.0% YTD: -55.6% 1Y: -88.2%
$4.15
+0.28 (+7.24%)
After Hours: $4.65 (+0.50, +12.17%)
Weekly Expected Move ±41.8%
$0 $0 $1 $1 $1
NASDAQ · Technology · Computer Hardware · Tech Score Buy · Power 57 · $5.7M mcap · 430949 float · 234.32% daily turnover · Short 46% of daily vol
Credit Risk of going bust: higher than 99% of companies Debt: 60.7% of company value Bonds: none of note held by US funds details ▾
On these numbers the stock market already values Lianhe Sowell International Group Ltd Ordinary Shares at less than the debt the model counts.
Total debt $8.1M against a stock market value of $5.3M.
Distance to default -1.75 (Merton model): prices to 2026-10-26, balance sheet 2026-03-31, debt counted $7.2M (short-term plus half of long-term), stock volatility 358.8%; Altman Z'' -0.20. A ranking and a back-test, not a forecast.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE
42.9 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: -38.2%
Cost Advantage ★
64
Intangibles
36
Switching Cost
49
Network Effect
19
Scale
40
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. LHSW shows a Weak competitive edge (42.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. Negative ROIC of -38.2% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C
Oct 27, 2026
DCF
1
ROE
1
ROA
1
D/E
2
P/E
1
P/B
5
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. LHSW receives an overall rating of C. Strongest factors: P/B (5/5). Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5).
Rating Change History
DateFromTo
2026-08-25 C- C
2026-07-07 C C-
2026-06-23 C+ C
2026-05-20 C C+
2026-04-06 None ADDED
2026-04-04 EXISTED None
2026-03-24 C C+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 21 Grade D
Profitability
5
Balance Sheet
0
Earnings Quality
32
Growth
—
Value
34
Momentum
—
Safety
15
Cash Flow
30
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. LHSW scores highest in Value (34/100) and lowest in Balance Sheet (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
0.59
Distress Zone
Piotroski F-Score
2/9
✗ ✗ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-3.27
Bankruptcy prob: 3.6%
Low Risk
Credit Rating
B
Score: 25.4/100
Earnings Quality
—
OCF/NI: 0.36x
Accruals: -12.7%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. LHSW scores 0.59, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. LHSW scores 2/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. LHSW's implied 3.6% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. LHSW receives an estimated rating of B (score: 25.4/100).

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-0.31x
PEG
0.01x
P/S
0.09x
P/B
0.13x
P/FCF
-0.33x
P/OCF
—
EV/EBITDA
-0.75x
EV/Revenue
0.14x
EV/EBIT
-0.75x
EV/FCF
-2.40x
Earnings Yield
-815.71%
FCF Yield
-301.49%
Shareholder Yield
0.00%
Graham Number
—
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. LHSW currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.823
NI / EBT
×
Interest Burden
1.020
EBT / EBIT
×
EBIT Margin
-0.189
EBIT / Rev
×
Asset Turnover
1.260
Rev / Assets
×
Equity Multiplier
2.955
Assets / Equity
=
ROE
-58.9%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. LHSW's ROE of -58.9% is driven by Asset Turnover (1.260), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
—
Price/Value
—
Margin of Safety
—
Premium
—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 394 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$4.15
Median 1Y
$0.01
5th Pctile
$0.00
95th Pctile
$1.38
Ann. Volatility
302.1%
25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
55
+10.0% YoY
Revenue / Employee
$786,719
Rev: $43,269,569
Profit / Employee
$-103,546
NI: $-5,695,012
SGA / Employee
$150,427
Avg labor cost proxy
R&D / Employee
$142,020
Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q2'26 Q3'26 Q4'26 Current
ROE -4.3% -23.2% -58.9% -58.94%
ROA -1.9% -7.8% -19.9% -19.95%
ROIC -3.8% -15.3% -38.2% -38.24%
ROCE -5.5% -25.5% -63.8% -63.77%
Gross Margin 25.3% 15.3% 15.3% 15.28%
Operating Margin -3.7% -34.9% -34.9% -34.93%
Net Margin -2.8% -29.7% -29.7% -29.66%
EBITDA Margin -3.7% -34.9% -34.9% -34.93%
FCF Margin -1.4% -2.2% -5.9% -5.85%
OCF Margin -1.4% -2.1% -5.8% -5.77%
ROIC Economic snapshot only -36.69%
Cash ROA snapshot only -7.27%
Cash ROIC snapshot only -14.80%
CROIC snapshot only -15.01%
NOPAT Margin snapshot only -14.91%
Pretax Margin snapshot only -19.25%
R&D / Revenue snapshot only 18.99%
SGA / Revenue snapshot only 20.29%
SBC / Revenue snapshot only 0.63%
Valuation
Metric Trend Q2'26 Q3'26 Q4'26 Current
P/E Ratio -18.25 -1.05 -0.12 -0.314
P/S Ratio 0.50 0.10 0.02 0.091
P/B Ratio 0.78 0.24 0.07 0.128
P/FCF -35.34 -4.45 -0.33 -0.332
P/OCF — — — —
EV/EBITDA -16.96 -2.49 -0.75 -0.746
EV/Revenue 0.63 0.28 0.14 0.141
EV/EBIT -16.96 -2.49 -0.75 -0.745
EV/FCF -43.90 -12.81 -2.40 -2.404
Earnings Yield -5.5% -95.4% -8.2% -8.16%
FCF Yield -2.8% -22.5% -3.0% -3.01%
PEG Ratio snapshot only 0.009
Price/Tangible Book snapshot only 0.073
EV/Gross Profit snapshot only 0.689
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q2'26 Q3'26 Q4'26 Current
Current Ratio 1.26 1.07 1.07 1.068
Quick Ratio 1.26 0.93 1.04 1.036
Debt/Equity 0.19 0.60 0.59 0.587
Net Debt/Equity 0.19 0.46 0.45 0.452
Debt/Assets 0.08 0.20 0.20 0.199
Debt/EBITDA -3.40 -2.14 -0.84 -0.837
Net Debt/EBITDA -3.31 -1.63 -0.64 -0.643
Interest Coverage -18.17 -72.31 -74.86 -74.858
Equity Multiplier 2.28 2.96 2.96 2.955
Cash Ratio snapshot only 0.073
Debt Service Coverage snapshot only -74.807
Cash to Debt snapshot only 0.231
FCF to Debt snapshot only -0.371
Defensive Interval snapshot only 479.4 days
Efficiency & Turnover
Metric Trend Q2'26 Q3'26 Q4'26 Current
Asset Turnover 0.68 0.85 1.26 1.260
Inventory Turnover — 7.32 50.05 50.050
Receivables Turnover 1.46 2.33 3.45 3.447
Payables Turnover 1.88 2.63 4.02 4.020
DSO 250 157 106 105.9 days
DIO 0 50 7 7.3 days
DPO 194 139 91 90.8 days
Cash Conversion Cycle 55 68 22 22.4 days
Fixed Asset Turnover snapshot only 43.929
Operating Cycle snapshot only 113.2 days
Cash Velocity snapshot only 27.387
Capital Intensity snapshot only 0.794
Growth Quality
Metric Trend Q2'26 Q3'26 Q4'26 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0
Earnings Persistence — — — —
Earnings Smoothness — — — —
ROE Trend — — — —
Gross Margin Trend — — — —
FCF Margin Trend — — — —
Sustainable Growth Rate — — — —
Internal Growth Rate — — — —
Cash Flow Quality
Metric Trend Q2'26 Q3'26 Q4'26 Current
OCF/Net Income 0.50 0.23 0.36 0.364
FCF/OCF 1.03 1.03 1.01 1.014
FCF/Net Income snapshot only 0.370
CapEx/Revenue 0.0% 0.1% 0.1% 0.08%
CapEx/Depreciation snapshot only 6.551
Accruals Ratio -0.01 -0.06 -0.13 -0.127
Sloan Accruals snapshot only 0.152
Cash Flow Adequacy snapshot only -69.353
Dividends & Buybacks
Metric Trend Q2'26 Q3'26 Q4'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — —
FCF Payout Ratio — — — —
Total Payout Ratio — — — —
Div. Increase Streak — — — —
Chowder Number — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -1.3% -10.3% -2.1% -2.10%
Total Shareholder Return -1.3% -10.3% -2.1% -2.10%
DuPont Factors
Metric Trend Q2'26 Q3'26 Q4'26 Current
Tax Burden (NI/EBT) 0.73 0.81 0.82 0.823
Interest Burden (EBT/EBIT) 1.03 1.02 1.02 1.020
EBIT Margin -0.04 -0.11 -0.19 -0.189
Asset Turnover 0.68 0.85 1.26 1.260
Equity Multiplier 2.28 2.96 2.96 2.955
Per Share
Metric Trend Q2'26 Q3'26 Q4'26 Current
EPS (Diluted TTM) $-1.81 $-7.79 $-19.82 $-19.82
Book Value/Share $42.44 $33.63 $33.63 $33.88
Tangible Book/Share $42.33 $33.52 $33.52 $33.52
Revenue/Share $65.37 $84.62 $125.18 $157.35
FCF/Share $-0.93 $-1.84 $-7.33 $-21.96
OCF/Share $-0.91 $-1.79 $-7.22 $-21.74
Cash/Share $0.22 $4.86 $4.57 $4.57
EBITDA/Share $-2.41 $-9.45 $-23.61 $-23.61
Debt/Share $8.21 $20.21 $19.76 $19.76
Net Debt/Share $7.98 $15.35 $15.18 $15.18
Per Employee
Metric Trend Q2'26 Q3'26 Q4'26 Current
Employee Count snapshot only 55
Revenue/Employee snapshot only $938818.47
Income/Employee snapshot only $-148653.25
EBITDA/Employee snapshot only $-177098.53
FCF/Employee snapshot only $-54942.51
Assets/Employee snapshot only $745300.64
Market Cap/Employee snapshot only $18223.85
Academic Models
Metric Trend Q2'26 Q3'26 Q4'26 Current
Altman Z-Score — — — 0.593
Altman Z-Prime snapshot only -1.174
Piotroski F-Score 2 2 2 2
Beneish M-Score — — — —
Ohlson O-Score snapshot only -3.275
ROIC (Greenblatt) snapshot only -3.32%
Net-Net WC snapshot only $1.08
EVA snapshot only $-9713526.94
Credit
Metric Trend Q2'26 Q3'26 Q4'26 Current
Credit Rating snapshot only B
Credit Score 32.91 23.74 25.36 25.356
Credit Grade snapshot only 15
Implied Spread (bps) snapshot only 750.000
Industry Credit Rank snapshot only 11
Sector Credit Rank snapshot only 12

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms