investorscraft@gmail.com

Intrinsic ValueHaima Automobile Co.,Ltd (000572.SZ)

Previous Close$6.88
Intrinsic Value
Upside potential
Previous Close
$6.88

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

Haima Automobile Co., Ltd. operates as an integrated automotive manufacturer in China's highly competitive consumer cyclical sector. The company engages in the full spectrum of automotive development, from research and design to manufacturing and sales, with a product portfolio spanning traditional internal combustion engine vehicles and new energy vehicles (NEVs). Its core offerings include passenger cars, SUVs, and MPVs, complemented by powertrain components, positioning it within the broader transition towards electrification. While the company maintains an international footprint through exports to markets like Egypt, Chile, and Vietnam, its primary focus remains the domestic Chinese market, where it contends with both state-owned behemoths and agile private rivals. Haima's market position is that of a niche, long-established player founded in 1988, which necessitates strategic agility to navigate intense price competition and rapid technological shifts. The company's fundamental revenue model relies on vehicle sales and related parts, requiring significant capital investment in production capacity and R&D to remain relevant, especially in the critical NEV segment which is increasingly dominating market growth and investor sentiment in the region.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.82 billion. However, operational performance was challenged, resulting in a net loss of nearly CNY 140 million. This profitability pressure is further evidenced by negative operating cash flow of CNY 753 million, indicating that core business activities consumed cash rather than generating it during the period, which raises concerns about the efficiency of its current operations.

Earnings Power And Capital Efficiency

The company's earnings power was negative, with a diluted loss per share of CNY 0.085. Capital expenditure of approximately CNY 124 million was undertaken, but this investment occurred alongside significant negative cash flow from operations. This dynamic suggests that current capital deployment is not yet translating into positive earnings or operational cash generation, highlighting a critical challenge in achieving capital efficiency.

Balance Sheet And Financial Health

Haima Automobile's balance sheet shows a cash position of CNY 365 million against total debt of CNY 244 million, indicating a net cash position. This provides a degree of short-term liquidity. However, the substantial negative operating cash flow poses a risk to this liquidity buffer if sustained, potentially impacting financial health and flexibility for future investments or weathering market downturns.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends in profitability or cash generation. Reflecting this challenging period, the company did not distribute a dividend to shareholders. The focus appears to be on navigating a difficult operating environment and executing its business strategy rather than returning capital to investors at this time.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.88 billion, the market valuation appears to factor in expectations for a future recovery or strategic developments. A beta of 0.862 suggests the stock has been slightly less volatile than the broader market, which may indicate investor perception of it being a more stable, albeit challenged, entity within the volatile automotive sector.

Strategic Advantages And Outlook

Haima's strategic advantages include its long-standing presence since 1988 and integrated manufacturing capabilities. The key outlook challenge is executing a successful turnaround to achieve profitability and positive cash flow. Its future hinges on effectively competing in the NEV space and leveraging its export markets to drive growth, necessitating a clear path to operational sustainability in a fiercely competitive industry.

Sources

Company FilingsShenzhen Stock Exchange

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