investorscraft@gmail.com

Intrinsic ValueFAWER Automotive Parts Limited Company (000030.SZ)

Previous Close$5.48
Intrinsic Value
Upside potential
Previous Close
$5.48

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

FAWER Automotive Parts Limited Company operates as a prominent automotive component manufacturer within China's expansive automotive supply chain. The company's core revenue model is derived from the design, production, and sale of a comprehensive portfolio of parts to automotive original equipment manufacturers (OEMs). Its diverse product offerings are strategically segmented into critical systems, including chassis systems, thermal management solutions, steering and safety products, and engine accessories. This positions FAWER as a vital Tier-1 supplier, deeply integrated into the production cycles of major automakers. The company's market position is strengthened by its affiliation with FAW Group, one of China's largest state-owned automotive enterprises, providing a stable foundation and significant customer access. Operating in the highly competitive Consumer Cyclical sector, FAWER leverages its technical expertise in manufacturing complex components like aluminum alloy parts and heat pump air conditioning systems to differentiate itself. Its international exports to markets in the United States and Europe further demonstrate its capability to meet global quality standards, diversifying its revenue streams beyond the domestic Chinese market and mitigating regional economic fluctuations.

Revenue Profitability And Efficiency

For the fiscal year, FAWER reported robust revenue of CNY 16.47 billion, demonstrating its significant scale within the auto parts sector. The company converted this top-line figure into a net income of CNY 676 million, indicating a net profit margin of approximately 4.1%. Operating cash flow generation was positive at CNY 470 million, which, after accounting for capital expenditures of CNY 434 million, resulted in a modest free cash flow. This suggests the company is maintaining its operational infrastructure while generating sufficient cash from core activities.

Earnings Power And Capital Efficiency

FAWER's earnings power is reflected in a diluted earnings per share of CNY 0.39. The company maintains a disciplined approach to capital allocation, as evidenced by capital expenditures that are nearly fully covered by its operating cash flow. This indicates a focus on sustaining existing operations rather than aggressive, debt-funded expansion. The balance between cash generated from operations and reinvestment needs points to a stable, mature business model with measured growth ambitions.

Balance Sheet And Financial Health

The company exhibits a strong balance sheet position, with cash and cash equivalents of CNY 2.10 billion substantially exceeding its total debt of CNY 810 million. This significant net cash position provides a considerable buffer against industry downturns and enhances financial flexibility. The low level of leverage indicates a conservative financial strategy, reducing risk and potentially providing capacity for strategic investments or weathering cyclical pressures in the automotive industry.

Growth Trends And Dividend Policy

FAWER demonstrates a commitment to shareholder returns through a dividend policy, distributing CNY 0.15 per share. The company's growth is intrinsically linked to the production volumes of its automotive OEM customers and the overall health of the Chinese auto market. Its export activities to the US and Europe provide an additional channel for growth, offering diversification away from purely domestic demand cycles and exposure to international automotive trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.14 billion, the market values FAWER at a price-to-earnings multiple derived from its current earnings. A beta of 0.57 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the automotive sector. This valuation reflects market expectations for steady, rather than explosive, growth, consistent with a established auto parts supplier.

Strategic Advantages And Outlook

FAWER's strategic advantages are rooted in its long-standing relationships, technical manufacturing capabilities, and its association with a major automotive group. The outlook for the company is tied to the evolution of the automotive industry, including the transition to electric vehicles, which will influence demand for its thermal management and chassis products. Its financial stability positions it to adapt to industry shifts, but its performance remains contingent on overall automotive production levels and competitive dynamics.

Sources

Company DescriptionFinancial Data Provided

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