investorscraft@gmail.com

Intrinsic ValueZhejiang Wanfeng Auto Wheel Co., Ltd. (002085.SZ)

Previous Close$15.39
Intrinsic Value
Upside potential
Previous Close
$15.39

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

Zhejiang Wanfeng Auto Wheel Co., Ltd. operates as a specialized manufacturer in the automotive components sector, primarily focused on aluminum alloy wheels for passenger and commercial vehicles. The company has strategically diversified its operations to include magnesium alloy components, general aviation aircraft manufacturing, and various industrial equipment. This diversification reflects a deliberate expansion beyond its core wheel business into adjacent lightweight materials and advanced manufacturing segments. Wanfeng's integrated approach encompasses the entire value chain from research and development to production and technical services, positioning it as a comprehensive solutions provider rather than just a component manufacturer. The company serves both domestic Chinese and international automotive markets, leveraging its technical expertise in lightweight materials to address evolving industry demands for fuel efficiency and emission reduction. Its involvement in general aviation represents a strategic bet on China's growing aerospace sector, creating potential synergies with its materials science capabilities. Wanfeng's market position is strengthened by its vertical integration and technological depth in metal processing, though it operates in a highly competitive automotive supply chain where pricing pressure and technological requirements continue to intensify.

Revenue Profitability And Efficiency

The company reported revenue of CNY 16.3 billion for the period, with net income of CNY 653 million, translating to a net margin of approximately 4.0%. Operating cash flow generation was robust at CNY 1.18 billion, providing adequate coverage for capital expenditures of CNY 614 million. This indicates reasonable operational efficiency within the capital-intensive automotive components manufacturing sector, though margins reflect the competitive nature of the industry.

Earnings Power And Capital Efficiency

Wanfeng demonstrated moderate earnings power with diluted EPS of CNY 0.32. The positive operating cash flow relative to capital expenditures suggests the business generates sufficient internal funds to support its investment needs. The company's diversified operations across automotive wheels, magnesium components, and aviation likely contribute to stabilizing earnings across different economic cycles, though specific segment profitability is not detailed in the available data.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 1.85 billion against total debt of CNY 4.08 billion, indicating a leveraged but manageable financial position. The company maintains substantial liquidity, which provides flexibility for ongoing operations and potential strategic investments. The debt level appears reasonable given the capital requirements of its manufacturing operations and diversification initiatives.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.10 per share, reflecting a commitment to shareholder returns despite its growth investments. The capital expenditure program suggests ongoing investment in production capacity and technological capabilities. The diversification into aviation and advanced materials indicates a strategic focus on long-term growth beyond traditional automotive wheels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 37.6 billion, the company trades at a P/E ratio around 57.6 times trailing earnings, suggesting market expectations for future growth. The beta of 0.318 indicates lower volatility compared to the broader market, potentially reflecting the company's established market position and diversified business model.

Strategic Advantages And Outlook

Wanfeng's key advantages include its technological expertise in lightweight materials, vertical integration, and strategic diversification into high-growth sectors. The outlook depends on execution in its aviation ventures and maintaining competitiveness in the evolving automotive supply chain. The company's research focus positions it to benefit from industry trends toward vehicle lightweighting and advanced manufacturing technologies.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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