investorscraft@gmail.com

Intrinsic ValueAnhui Ankai Automobile Co., Ltd (000868.SZ)

Previous Close$4.86
Intrinsic Value
Upside potential
Previous Close
$4.86

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

Anhui Ankai Automobile operates as a specialized manufacturer of large, medium, and light buses within China's competitive automotive sector. The company generates revenue through the design, production, and sale of a diverse portfolio including coaches, city transit buses, school buses, and new energy vehicles, alongside automotive parts. Its operations are supported by an international export network reaching markets such as the UK, US, Australia, and the Middle East, diversifying its geographic revenue streams. As a subsidiary of Anhui Jianghuai Automobile Group, Ankai benefits from integrated supply chain synergies while navigating the capital-intensive and policy-driven new energy vehicle landscape. The company's market position is defined by its focus on commercial buses rather than passenger cars, catering primarily to public transportation authorities, private fleet operators, and international clients. This specialization allows it to compete in niche segments, though it faces intense competition from larger state-owned and private automakers scaling electric bus production.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.74 billion for the period, demonstrating its operational scale within the bus manufacturing segment. Profitability was minimal, with net income of CNY 8.39 million resulting in a diluted EPS of CNY 0.0089, indicating thin margins characteristic of the competitive industry. Operating cash flow was positive at CNY 2.58 million, though capital expenditures of CNY -15.93 million suggest ongoing investment requirements, potentially impacting free cash flow generation and operational efficiency metrics.

Earnings Power And Capital Efficiency

Ankai's earnings power appears constrained, as evidenced by the narrow profit margin on substantial revenue. The minimal net income relative to its revenue base suggests challenges in converting top-line performance into bottom-line results, which may reflect pricing pressures, high fixed costs, or competitive dynamics. The relationship between operating cash flow and capital expenditures indicates the company is funding investments from operations, but the modest cash flow level limits significant reinvestment capacity for rapid expansion or technological upgrades.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.08 billion, providing a substantial buffer against operational volatility. Total debt stands at approximately CNY 100 million, resulting in a conservative debt-to-equity profile and low financial leverage. This conservative balance sheet structure suggests financial stability and reduced bankruptcy risk, though it may also indicate limited aggressive growth financing through debt instruments.

Growth Trends And Dividend Policy

Current financial metrics do not indicate strong growth momentum, with profitability remaining challenged. The company maintained a dividend per share of CNY 0, consistent with a policy of retaining earnings rather than distributing them to shareholders. This approach suggests management prioritizes capital preservation and potential reinvestment into the business over immediate shareholder returns, which may be appropriate given the capital requirements of the automotive manufacturing sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.55 billion, the company trades at a significant premium to its annual revenue, suggesting market expectations for future growth or potential strategic value. The beta of 0.337 indicates lower volatility compared to the broader market, which may reflect the company's established market position or specific investor perceptions about its risk profile within the cyclical automotive industry.

Strategic Advantages And Outlook

Ankai's strategic position is supported by its specialization in bus manufacturing and growing exposure to new energy vehicles, aligning with China's environmental policies. Its subsidiary relationship with Jianghuai Automobile Group provides potential operational and technological synergies. The outlook remains contingent on the company's ability to improve profitability, capitalize on the transition to electric buses, and effectively compete in both domestic and international markets against larger, better-capitalized competitors.

Sources

Company Financial ReportsMarket 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