investorscraft@gmail.com

Intrinsic ValueZotye Automobile Co., Ltd (000980.SZ)

Previous Close$3.23
Intrinsic Value
Upside potential
Previous Close
$3.23

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

Zotye Automobile Co., Ltd operates as an automotive manufacturer in China's highly competitive consumer cyclical sector, focusing on the development and sale of passenger vehicles including sedans, SUVs, MPVs, and new energy vehicles (NEVs). The company generates revenue through vehicle sales under its Zotye, Jiangnan, and Junma brands, while also supplying critical components such as engines, transmissions, batteries, and electronic control systems. Operating in an industry dominated by both state-owned enterprises and private giants, Zotye targets the mid-to-lower price segments, facing intense pressure from domestic rivals and international joint ventures. Its market position has been challenged by industry consolidation and the rapid shift toward electrification, requiring significant investment to remain relevant. The company's international footprint extends to markets like Algeria, Chile, and Russia, though domestic operations form its core revenue base. As a subsidiary of Tech-new Group, Zotye's strategic alignment with its parent company influences its supply chain and technological capabilities, particularly in the NEV segment where government policies and consumer preferences are rapidly evolving.

Revenue Profitability And Efficiency

Zotye reported revenue of approximately CNY 558 million for the period, significantly overshadowed by a substantial net loss of CNY -1.00 billion, indicating severe profitability challenges. The negative EPS of -0.2 CNY reflects deep operational inefficiencies and a strained cost structure relative to its sales volume. However, the company generated positive operating cash flow of CNY 500 million, suggesting some ability to convert sales into cash despite the bottom-line losses, though this is insufficient to offset the overall financial distress.

Earnings Power And Capital Efficiency

The company's earnings power is severely compromised, as evidenced by the significant net loss. The positive operating cash flow indicates that core operations are not entirely cash-destructive, but capital expenditures were minimal at just CNY -6.8 million, hinting at potentially constrained investment in future growth or necessary technological upgrades. This low level of capex relative to the industry norm raises questions about the company's ability to sustain its product development and competitive positioning in the rapidly evolving automotive market.

Balance Sheet And Financial Health

Zotye's balance sheet shows a cash position of CNY 209 million against total debt of CNY 1.03 billion, indicating a leveraged financial structure with potential liquidity concerns. The debt burden significantly exceeds liquid assets, highlighting financial stress and limited flexibility. This elevated leverage, combined with persistent losses, poses substantial risks to the company's solvency and ability to meet its financial obligations without external support or restructuring.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with revenue failing to cover operating costs resulting in substantial losses. The company maintains a dividend per share of zero, consistent with its unprofitable status and the need to preserve cash. Without a clear path to profitability, meaningful growth or shareholder returns through dividends appear unlikely in the near term, reflecting the challenging transition phase the company is navigating.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.4 billion, the market valuation appears disconnected from the company's current financial fundamentals, potentially reflecting speculation about restructuring, technological partnerships, or recovery prospects. The high beta of 1.606 indicates significant volatility and sensitivity to market movements, suggesting investor perception is driven more by speculative factors than current operational performance, with expectations likely centered on a potential turnaround or strategic repositioning.

Strategic Advantages And Outlook

Zotye's strategic position is challenged by intense competition and technological shifts in the automotive industry. Its affiliation with Tech-new Group may provide some supply chain advantages, particularly in component sourcing. The outlook remains uncertain, dependent on successful execution of a viable NEV strategy, potential restructuring, and improved operational efficiency to address the significant profitability challenges. The company's future hinges on its ability to adapt to industry electrification trends while managing its substantial financial leverage.

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