investorscraft@gmail.com

Intrinsic ValueZhejiang Founder Motor Co., Ltd. (002196.SZ)

Previous Close$16.78
Intrinsic Value
Upside potential
Previous Close
$16.78

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 Founder Motor operates as a specialized manufacturer within China's industrial machinery sector, focusing on the production of micro-motors and sophisticated automotive drive assemblies. The company's core revenue model is built on designing, manufacturing, and selling critical components for electric and conventional vehicles, including EV motors, motor drives, and complete drive systems. Its product portfolio serves a diverse range of applications, from low-speed electric vehicles and light trucks to passenger cars, buses, and specialized engineering vehicles, positioning it within the broader automotive supply chain. The company has established a presence in both domestic Chinese and international markets, catering to manufacturers requiring integrated propulsion solutions. Its market position is that of a specialized component supplier in the rapidly evolving new energy vehicle ecosystem, competing on technological capability, reliability, and cost-effectiveness. The strategic focus on energy vehicle components aligns with China's national industrial policy and global trends toward electrification, though it operates in a highly competitive segment with significant pressure from larger, integrated automotive suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.47 billion. However, it recorded a net loss of CNY 28.3 million, resulting in negative diluted earnings per share of CNY -0.057. Despite the bottom-line loss, the firm generated positive operating cash flow of CNY 313.5 million, which significantly exceeded its net income, suggesting non-cash charges impacted profitability. Capital expenditures were substantial at CNY 290.6 million, indicating ongoing investment in production capacity.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect current challenges in translating revenue into sustainable earnings. The positive operating cash flow provides a more favorable view of core business cash generation, which was sufficient to cover a significant portion of the company's capital investment program. The disparity between accounting losses and cash generation warrants further analysis of working capital management and the nature of non-cash expenses affecting the income statement.

Balance Sheet And Financial Health

The company maintains a cash balance of CNY 406.7 million against total debt of CNY 902.1 million, indicating a leveraged financial structure. The debt level is material relative to the company's equity base and cash position. The liquidity position, while supported by operating cash flow generation, requires careful management given the debt obligations and the capital-intensive nature of its manufacturing operations.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its reported net loss and likely reflects a strategy of retaining capital to fund operations and growth initiatives within the competitive electric vehicle components market. The substantial capital expenditures suggest an active investment phase aimed at expanding or upgrading production capabilities to capture future demand, particularly in the new energy vehicle segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.33 billion, the market valuation appears to be factoring in future growth prospects beyond the current period of unprofitability. The beta of 0.446 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche positioning or specific investor perceptions regarding its business cycle and growth potential within the industrial sector.

Strategic Advantages And Outlook

The company's strategic focus on components for new energy vehicles aligns with significant long-term global trends. Its specialized expertise in motors and drive systems represents a key competitive advantage, though execution and achieving scale profitability remain critical challenges. The outlook is tied to the adoption rate of electric vehicles in its core markets and its ability to secure stable contracts with automotive manufacturers while managing costs effectively in a competitive supply environment.

Sources

Company Description and Financial Data Provided

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