investorscraft@gmail.com

Intrinsic ValueChuzhou Duoli Automotive Technology Co., Ltd. (001311.SZ)

Previous Close$42.92
Intrinsic Value
Upside potential
Previous Close
$42.92

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

Chuzhou Duoli Automotive Technology operates as a specialized manufacturer within China's automotive supply chain, focusing on the development, production, and sale of precision automotive stamping parts and custom stamping dies. The company's core revenue model is built on supplying structural and body components, including anterior longitudinal beams, sunroof frames, B-pillar products, and inner panels, to automotive OEMs. Its product portfolio also encompasses specialized stamping dies, such as single punch, multitasking bit model, and progressive molds, which are critical for manufacturing consistency. Operating in the highly competitive Auto Parts sector, the company is embedded in the broader Consumer Cyclical landscape, directly tied to automotive production volumes. Its market position is that of a regional specialist, leveraging its base in Chuzhou to serve the domestic Chinese automotive industry. The business is capital-intensive, requiring significant investment in press machinery and tooling, with success hinging on engineering precision, cost efficiency, and long-term supplier relationships with major automakers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 3.59 billion, demonstrating significant scale within its niche. Profitability was strong, with net income reaching CNY 424.9 million, translating to a healthy net margin of approximately 11.8%. The company generated substantial operating cash flow of CNY 609.1 million, which comfortably covered its capital expenditures, indicating efficient conversion of earnings into cash from its core manufacturing operations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by a diluted EPS of CNY 1.37. Capital allocation appears focused on growth, with significant capital expenditures of CNY 714.4 million, likely directed towards expanding production capacity and upgrading manufacturing technology. This substantial investment, which exceeded operating cash flow, suggests a strategic prioritization of capacity expansion and operational enhancement for future growth.

Balance Sheet And Financial Health

Chuzhou Duoli maintains a conservative financial structure with minimal total debt of CNY 37.7 million, resulting in a very low debt-to-equity ratio. The company holds a solid cash position of CNY 547.0 million, providing ample liquidity for operations and potential investments. This strong balance sheet, characterized by high liquidity and minimal leverage, positions the company with significant financial flexibility to navigate industry cycles.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, supported by its profitability. It paid a dividend per share of CNY 0.51539, indicating a shareholder-friendly policy. The high level of capital expenditure signals an active growth strategy, likely aimed at capturing increased demand from the evolving Chinese automotive market, particularly with the shift towards electric vehicles which require new stamping parts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.96 billion, the market values the company at a price-to-earnings ratio of around 14 based on the latest fiscal year's earnings. A beta of 1.088 indicates that the stock's volatility is slightly higher than the broader market, reflecting its sensitivity to the cyclical automotive industry. This valuation suggests market expectations for steady, albeit cyclical, growth aligned with the auto sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise, strategic location within a major automotive production region, and a strong, virtually debt-free balance sheet. The outlook is intrinsically linked to the health of the Chinese automotive industry. Key opportunities include supplying components for electric vehicles, while risks involve exposure to economic cycles and competitive pressures from larger auto parts suppliers. Its financial health provides a solid foundation to pursue these opportunities.

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