investorscraft@gmail.com

Intrinsic ValueAnhui Zhongding Sealing Parts Co., Ltd. (000887.SZ)

Previous Close$20.92
Intrinsic Value
Upside potential
Previous Close
$20.92

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 Zhongding Sealing Parts Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing exclusively on non-tire rubber products. The company's core revenue model is built on the design, production, and sale of sealing solutions essential for vehicle systems, including but not limited to oil seals, O-rings, and gaskets that ensure performance and durability. These products are critical for automotive assembly, serving both original equipment manufacturers and the aftermarket, which provides a diversified revenue stream. Operating since 1980, the firm has established itself as a domestic leader, leveraging deep industry expertise to cater to the expansive Chinese automotive market. Its positioning is characterized by a focus on technical manufacturing capabilities rather than consumer-facing brands, aligning with the industrial nature of the B2B automotive supply chain. The company's sustained presence indicates an entrenched position within the supply chains of major domestic automakers, benefiting from the scale and growth of China's automotive industry while navigating competitive pressures from both local and international component suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 18.85 billion, demonstrating significant scale within its niche. Profitability was solid, with net income reaching CNY 1.25 billion, translating to a net margin of around 6.6%. The firm's operational efficiency is evidenced by its strong operating cash flow of CNY 1.73 billion, which comfortably covered capital expenditures of CNY 656 million, indicating healthy cash generation from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, with diluted earnings per share of CNY 0.95. The substantial operating cash flow significantly exceeds capital expenditures, suggesting efficient reinvestment and the ability to self-fund growth. This strong cash conversion from earnings to operational cash flow highlights effective management of working capital and capital allocation, supporting ongoing operations and strategic investments without excessive reliance on external financing.

Balance Sheet And Financial Health

Anhui Zhongding maintains a conservative financial structure, with cash and equivalents of CNY 2.77 billion providing a substantial liquidity buffer. Total debt stands at CNY 3.25 billion, resulting in a net debt position that is manageable relative to its cash generation. The balance sheet appears stable, with liquidity sufficient to meet obligations and support the company's operational requirements, reflecting a prudent approach to financial leverage.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 0.15 per share. This dividend policy, coupled with its earnings and cash flow profile, suggests a balanced approach to capital allocation that supports both growth reinvestment and direct returns to investors. The firm's growth is intrinsically linked to the performance and technological evolution of the Chinese automotive industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.7 billion, the market valuation implies a price-to-earnings multiple that investors can derive from the provided EPS. A beta of 0.532 indicates the stock has historically been less volatile than the broader market, which may reflect its established position and the defensive characteristics of its automotive component niche within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's long-standing presence since 1980 provides a key strategic advantage through deep industry relationships and manufacturing expertise. Its outlook is tied to the health of the Chinese automotive sector and the ongoing demand for high-quality sealing components. The focus on non-tire rubber products allows for specialization, potentially shielding it from certain competitive pressures while relying on the sector's overall innovation and electrification trends.

Sources

Company FinancialsShenzhen Stock Exchange

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