investorscraft@gmail.com

Intrinsic ValueWanxiang Qianchao Co.,Ltd. (000559.SZ)

Previous Close$17.23
Intrinsic Value
Upside potential
Previous Close
$17.23

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

Wanxiang Qianchao Co., Ltd. operates as a prominent manufacturer and distributor of automotive components within China's expansive consumer cyclical sector. The company's comprehensive product portfolio encompasses critical vehicle systems, including wheel bearing units, shock absorbers, precision forgings, brake systems, and drive shafts, positioning it as an integrated supplier to the automotive industry. Its core revenue model is built on manufacturing and selling these essential auto parts to both domestic and international vehicle manufacturers and aftermarket distributors. As a subsidiary of the influential Wanxiang Group Corporation, the company benefits from established supply chain relationships and sector expertise developed since its founding in 1969. Wanxiang Qianchao maintains a significant market position within China's auto parts industry, leveraging its extensive manufacturing capabilities and diverse product range to serve the evolving needs of the automotive market. The company's operations are strategically focused on supplying components that are essential for vehicle safety, performance, and reliability, catering to both original equipment manufacturers and replacement markets. This dual-market approach provides revenue stability while allowing the company to capitalize on China's position as the world's largest automotive market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 12.87 billion for the period, demonstrating substantial scale within the auto parts sector. Net income reached CNY 951 million, translating to a healthy net margin of approximately 7.4%, indicating efficient cost management relative to industry peers. Strong operating cash flow of CNY 1.31 billion significantly exceeded capital expenditures, reflecting robust cash generation from core operations and supporting ongoing business sustainability.

Earnings Power And Capital Efficiency

Wanxiang Qianchao generated diluted earnings per share of CNY 0.29, demonstrating consistent earnings capacity. The company's operating cash flow coverage of capital expenditures appears healthy, with free cash flow generation supporting both operational needs and shareholder returns. The balance between reinvestment requirements and profitability metrics suggests disciplined capital allocation across its manufacturing operations.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 6.12 billion against total debt of CNY 5.03 billion. This liquidity profile provides substantial flexibility, with cash reserves exceeding debt obligations. The conservative debt level relative to cash holdings indicates a low-risk balance sheet structure, supporting financial stability through industry cycles.

Growth Trends And Dividend Policy

Wanxiang Qianchao demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.18 per share. The company's established market position and cash flow generation support a sustainable dividend policy while maintaining capacity for strategic reinvestment. Growth prospects are tied to China's automotive production trends and the company's ability to maintain competitive positioning within the supply chain.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.6 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.44 suggests lower volatility compared to the broader market, reflecting investor perception of stable business fundamentals within the automotive components sector. Market expectations appear balanced between growth potential and cyclical industry exposure.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing industry presence, diversified product portfolio, and affiliation with Wanxiang Group. These factors provide competitive moats through established customer relationships and manufacturing expertise. The outlook remains connected to automotive industry trends, with opportunities in vehicle electrification and advanced component requirements potentially driving future growth initiatives.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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