investorscraft@gmail.com

Intrinsic ValueGuizhou Tyre Co.,Ltd. (000589.SZ)

Previous Close$5.15
Intrinsic Value
Upside potential
Previous Close
$5.15

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

Guizhou Tyre Co., Ltd. operates as a prominent manufacturer in China's automotive tire industry, specializing in the research, development, and production of a comprehensive tire portfolio. The company's core revenue model is driven by the sale of its diverse product lines, which include tires for trucks, passenger cars, off-the-road (OTR) vehicles, agricultural and forestry machinery, industrial vehicles, and specialized mining equipment. This diversified offering caters to a broad spectrum of commercial and industrial applications, underpinning its resilience against cyclical demand fluctuations in any single segment. Guizhou Tyre has established a significant market position, supported by a multi-brand strategy that encompasses the Advance, Samson, Tornado, Chinhoo, and Jingang brands, allowing it to target different customer tiers and price points. Its extensive global distribution network, exporting to approximately 120 countries including key markets in Europe, Africa, and South America, demonstrates its international competitiveness and reduces reliance on the domestic Chinese market. The company's long-standing operational history since 1958 provides a foundation of manufacturing expertise and brand recognition, positioning it as a well-established player within the competitive global tire sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 10.69 billion. Net income stood at CNY 615 million, translating to a net profit margin of around 5.8%, indicating moderate profitability in a competitive industry. Operating cash flow was a healthy CNY 732 million, providing a solid foundation for funding operations and investments, though it was notably lower than the substantial capital expenditures of CNY 1.52 billion, reflecting significant ongoing investment in its production capacity.

Earnings Power And Capital Efficiency

The company demonstrated its earnings power with a diluted earnings per share of CNY 0.40. The generation of positive operating cash flow underscores its ability to convert sales into cash. However, the high level of capital expenditures relative to operating cash flow suggests the company is in an intensive investment phase, likely aimed at expanding or modernizing its manufacturing capabilities to secure future growth and efficiency gains.

Balance Sheet And Financial Health

Guizhou Tyre maintains a strong liquidity position with cash and equivalents of CNY 2.74 billion. Total debt is reported at CNY 3.82 billion. The substantial cash reserves provide a significant buffer against its debt obligations and enhance financial flexibility. This balance sheet structure suggests a prudent approach to leverage, supporting the company's ability to navigate industry cycles and invest strategically.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning value to shareholders, evidenced by a dividend per share of CNY 0.13. This payout represents a dividend yield on earnings, signaling a shareholder-friendly policy alongside its apparent focus on reinvesting for growth, as indicated by the high capital expenditure. The extensive global export footprint provides a platform for international growth beyond the domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.21 billion, the market valuation implies a price-to-earnings ratio that reflects investor expectations for the company's future performance within the cyclical auto parts sector. A beta of 0.584 indicates that the stock has historically been less volatile than the broader market, which may appeal to investors seeking moderate risk exposure to the industrial and consumer cyclical segments.

Strategic Advantages And Outlook

Guizhou Tyre's strategic advantages lie in its diversified product portfolio, strong export presence, and established multi-brand strategy. The outlook is supported by its ongoing capital investments, which are likely aimed at improving efficiency and capacity. Key challenges include navigating raw material cost volatility, competitive pressures, and global economic cycles that impact demand for its products across various end-markets.

Sources

Company Financial ReportsPublic Market Data

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