investorscraft@gmail.com

Intrinsic ValueXiangyang Automobile Bearing Co., Ltd. (000678.SZ)

Previous Close$14.19
Intrinsic Value
Upside potential
Previous Close
$14.19

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

Xiangyang Automobile Bearing Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing on the research, development, and production of a comprehensive range of bearing products. Its core revenue model is derived from the sale of various bearing types, including ball, tapered roller, needle roller, and cylindrical roller bearings, primarily serving the domestic automotive industry. The company's product portfolio extends beyond passenger and commercial vehicles to encompass applications in agricultural machinery, household appliances, and wind power generation, demonstrating a strategic diversification of its industrial client base. While its primary market remains China, the company maintains an export footprint, supplying products to customers in Europe, the United States, and Southeast Asia, which mitigates its reliance on the cyclical domestic auto market. Positioned as a domestic player, it competes in a highly fragmented and competitive segment of the global automotive supply chain, leveraging its long-standing operational history since 1968 to serve both original equipment manufacturers and the aftermarket.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.46 billion. However, it recorded a net loss of CNY 35.37 million, resulting in a negative diluted EPS of CNY 0.08. Despite the unprofitable period, the company generated positive operating cash flow of CNY 91.97 million, which provided a crucial source of internal funding. Capital expenditures were modest at CNY 10.96 million, indicating a restrained investment cycle relative to its operational scale.

Earnings Power And Capital Efficiency

The negative net income highlights current challenges in translating top-line performance into bottom-line profitability. The positive operating cash flow suggests that the company's core operations are generating cash, which is a key metric for assessing its ability to sustain itself. The relationship between its operating cash flow and capital expenditures indicates a focus on maintaining rather than aggressively expanding its productive capacity during this period.

Balance Sheet And Financial Health

The company's financial position shows cash and equivalents of CNY 182.36 million against total debt of CNY 771.29 million, indicating a leveraged balance sheet. The level of debt relative to its cash reserves and market capitalization requires careful monitoring. The company's ability to service this debt will be contingent on a sustained improvement in its cash generation and a return to profitability.

Growth Trends And Dividend Policy

The current financial results reflect a period of contraction, with the company operating at a loss. In line with its unprofitable status and need to conserve capital, the company did not distribute a dividend for the fiscal year. Future growth is dependent on a recovery in its core automotive markets and improved operational efficiency to restore profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.91 billion, the market valuation appears to incorporate expectations for a future operational turnaround. A beta of 0.975 suggests the stock's volatility is closely aligned with the broader market. The valuation multiples are not directly calculable from the provided loss-making financials, implying investor sentiment is based on longer-term prospects rather than current earnings.

Strategic Advantages And Outlook

The company's strategic position is anchored by its long-standing presence in the Chinese automotive supply chain and its diversified industrial customer base. The key challenge is navigating the competitive pressures and cyclicality of the auto industry to achieve sustainable profitability. Its outlook is tied to the health of the Chinese automotive sector and its success in optimizing costs and potentially capturing market share. Success will depend on effective execution and demand recovery in its key end markets.

Sources

Company Description and Financial Data from Provider API

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