investorscraft@gmail.com

Intrinsic ValueWeifu High-Technology Group Co., Ltd. (000581.SZ)

Previous Close$21.41
Intrinsic Value
Upside potential
Previous Close
$21.41

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

Weifu High-Technology Group operates as a leading automotive components manufacturer in China, specializing in advanced systems critical to vehicle performance and emissions control. The company generates revenue through three core segments: Auto Fuel Injection System and Fuel Cell Components, Air Management System, and Automotive Post Processing System. Its product portfolio includes sophisticated fuel injection systems, superchargers for both gasoline and diesel engines, and comprehensive exhaust after-treatment solutions comprising catalysts, filters, and silencers. Operating within the competitive automotive supply sector, Weifu leverages its long-standing expertise and strategic partnerships, including the supply of Bosch parts, to maintain its market position. The company serves the domestic Chinese market while expanding its international footprint through exports to the Americas, Southeast Asia, and the Middle East. This diversified approach positions Weifu as a key enabler of evolving automotive technologies, particularly in emissions reduction and fuel efficiency, which are increasingly important in global regulatory environments. The company's foundation dating back to 1958 provides deep industry knowledge and established manufacturing capabilities that support its competitive stance.

Revenue Profitability And Efficiency

Weifu High-Technology demonstrated solid financial performance with revenue of CNY 11.17 billion for the fiscal year. The company achieved net income of CNY 1.66 billion, reflecting healthy profitability margins. Operating cash flow generation was robust at CNY 1.58 billion, indicating efficient conversion of earnings into cash. Capital expenditures of CNY 1.08 billion suggest ongoing investment in maintaining and expanding production capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of CNY 1.71 reflects strong earnings power relative to its shareholder base. The significant operating cash flow of CNY 1.58 billion substantially exceeded capital expenditures, indicating efficient capital deployment and the ability to fund investments internally. This cash flow generation capability supports the company's strategic initiatives while maintaining financial flexibility for future opportunities.

Balance Sheet And Financial Health

Weifu maintains a conservative financial structure with cash and equivalents of CNY 2.25 billion significantly exceeding total debt of CNY 540 million. This substantial net cash position provides considerable financial stability and operational flexibility. The low debt level relative to cash reserves indicates minimal financial risk and positions the company well to navigate industry cycles while pursuing strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 1.12 per share. This represents a substantial payout ratio relative to earnings, indicating management's commitment to returning capital to shareholders. The balance between dividend distributions and retained earnings suggests a strategy focused on both immediate shareholder returns and funding future growth opportunities within the automotive components sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.01 billion, the company trades at a moderate earnings multiple relative to its net income. The beta of 0.311 suggests lower volatility compared to the broader market, potentially reflecting the company's established market position and stable business model. This valuation profile indicates market expectations for steady performance rather than aggressive growth.

Strategic Advantages And Outlook

Weifu's strategic advantages include its long-standing industry presence, diversified product portfolio across critical automotive systems, and technological expertise in emissions control. The company is well-positioned to benefit from increasing global emissions regulations and the transition toward more efficient combustion engines. Its export activities provide geographic diversification, while its focus on fuel cell components represents potential exposure to emerging automotive technologies.

Sources

Company Financial ReportsStock Exchange Disclosures

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