investorscraft@gmail.com

Intrinsic ValueSichuan Haowu Electromechanical Co., Ltd. (000757.SZ)

Previous Close$5.20
Intrinsic Value
Upside potential
Previous Close
$5.20

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

Sichuan Haowu Electromechanical Co., Ltd. operates as a specialized manufacturer in China's automotive components sector, primarily focused on the development, production, and sale of multi-cylinder engine crankshafts. Its core revenue model is derived from supplying these critical engine components to manufacturers of passenger cars, commercial vehicles, and various machinery used in construction, agriculture, and specialized industrial applications. The company has established itself within the complex automotive supply chain, catering to original equipment manufacturers that require precision-engineered parts for internal combustion engines. Beyond its manufacturing operations, Sichuan Haowu has diversified its business streams to include automotive-related services, creating a more integrated offering. This diversification encompasses car and accessories sales, repair and maintenance services, and various agency operations including extended warranties, insurance, and car financing. This dual approach of manufacturing core components and providing downstream services positions the company to capture value at multiple points in the automotive lifecycle. Operating from its base in Chengdu, the company navigates a highly competitive auto parts market in China, where it must balance technological capability with cost efficiency. Its market position is influenced by factors such as relationships with vehicle manufacturers, production scale, and the ability to adapt to evolving engine technologies and environmental regulations affecting the automotive industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.59 billion. However, it recorded a net loss of CNY 20 million, indicating pressure on profitability despite significant top-line performance. The company generated positive operating cash flow of CNY 313 million, which suggests that its core operations remain cash-generative. Capital expenditures were modest at CNY 74 million, reflecting a disciplined approach to investment during a period of financial challenge.

Earnings Power And Capital Efficiency

The company reported a diluted loss per share of CNY 0.04, reflecting the net loss position for the period. The positive operating cash flow significantly exceeded the net loss figure, indicating that non-cash charges likely impacted the bottom line. The relationship between operating cash flow and capital expenditures suggests the company is maintaining its operational assets while generating cash from its business activities, though earnings power remains constrained.

Balance Sheet And Financial Health

Sichuan Haowu maintains a solid liquidity position with cash and equivalents of CNY 766 million. Total debt stands at CNY 314 million, resulting in a conservative debt-to-cash ratio. This strong cash position relative to debt obligations provides financial flexibility and indicates a robust balance sheet structure. The company appears well-positioned to weather cyclical downturns and invest in strategic initiatives when opportunities arise.

Growth Trends And Dividend Policy

The company did not pay dividends during the period, consistent with its net loss position. The revenue base of over CNY 3.5 billion demonstrates significant scale in its operations. Management appears to be prioritizing financial stability and operational efficiency over shareholder returns in the current phase, likely redirecting resources toward stabilizing profitability and funding working capital requirements in a challenging market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.05 billion, the company trades at a price-to-sales multiple based on current revenue. The beta of 0.616 suggests lower volatility compared to the broader market, which may reflect the company's established position in the automotive supply chain. Market expectations appear to balance the company's current profitability challenges against its revenue scale and balance sheet strength.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in crankshaft manufacturing and diversified automotive services, providing multiple revenue streams. Its strong cash position offers resilience amid industry cyclicality. The outlook will depend on improving operational efficiency to return to profitability while navigating China's evolving automotive market, including the transition toward electrification which presents both challenges and opportunities for traditional engine component suppliers.

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