investorscraft@gmail.com

Intrinsic ValueQingdao Doublestar Co.,Ltd (000599.SZ)

Previous Close$6.97
Intrinsic Value
Upside potential
Previous Close
$6.97

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

Qingdao Doublestar operates as a diversified industrial manufacturer primarily focused on tire production within China's competitive automotive components sector. The company generates revenue through the manufacturing and sale of both truck all-steel and passenger semi-steel radial tires, serving domestic and international markets. Beyond its core tire business, Doublestar maintains secondary revenue streams through specialized machinery operations, including the research, design, and installation of rubber/plastic equipment, foundry machinery, and environmental protection systems, complemented by digital tire mold production and real estate development activities. This diversified approach positions the company within the broader industrial manufacturing landscape while exposing it to multiple economic cycles. As a mid-sized player in China's auto parts industry, Doublestar faces intense competition from both state-owned enterprises and private manufacturers, requiring strategic focus on operational efficiency and product differentiation to maintain market relevance amid industry consolidation and technological shifts.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 4.33 billion for the period, indicating substantial scale within its market segment. However, operational challenges are evident with a net loss of CNY 355.8 million and negative diluted EPS of CNY 0.44, reflecting margin pressures in a competitive industry. Operating cash flow remained positive at CNY 12.4 million, though capital expenditures of CNY 457.6 million suggest significant ongoing investment requirements, potentially impacting near-term cash generation capabilities.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the reported net loss, indicating potential challenges in converting revenue to bottom-line profitability. The negative earnings per share suggests the company's capital base is not generating adequate returns for shareholders presently. Operating cash flow, while positive, appears insufficient to cover substantial capital expenditure requirements, potentially indicating reliance on external financing for growth initiatives and maintenance of competitive positioning within the capital-intensive tire manufacturing industry.

Balance Sheet And Financial Health

Doublestar maintains a cash position of CNY 877.3 million against total debt of CNY 4.62 billion, indicating a leveraged financial structure common in manufacturing sectors. The debt-to-equity ratio suggests substantial financial obligations that may require careful liquidity management. The balance sheet structure reflects the capital-intensive nature of tire manufacturing, with significant investments likely tied to production facilities and working capital requirements for inventory and receivables management.

Growth Trends And Dividend Policy

The absence of dividend payments aligns with the company's current loss-making position and suggests capital retention for operational needs or potential reinvestment. Growth trends appear challenged by the negative profitability, though continued capital expenditures indicate management's commitment to maintaining or expanding production capacity. The company's trajectory will likely depend on improving operational efficiency and navigating competitive market dynamics to return to sustainable growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.34 billion, the market appears to be valuing the company at roughly 1.0 times revenue, reflecting expectations tempered by current profitability challenges. The beta of 0.636 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable but modest growth prospects. Valuation metrics likely incorporate the competitive industry dynamics and the company's need to demonstrate improved financial performance.

Strategic Advantages And Outlook

Doublestar's strategic position hinges on its diversified industrial base and established manufacturing capabilities within China's automotive supply chain. The outlook remains contingent on operational improvements to address profitability challenges, potentially through cost optimization or product mix enhancements. Success will depend on effectively leveraging its industrial expertise while navigating sector-specific headwinds including raw material volatility and competitive pricing pressures in both domestic and international markets.

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