investorscraft@gmail.com

Intrinsic ValueAotecar New Energy Technology Co., Ltd. (002239.SZ)

Previous Close$3.21
Intrinsic Value
Upside potential
Previous Close
$3.21

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

Aotecar New Energy Technology Co., Ltd. operates as a specialized automotive components manufacturer focused on the rapidly evolving new energy vehicle sector. The company's core business involves the research, development, design, manufacturing, and sale of automotive air conditioning compressors and HVAC systems, with a product portfolio spanning scroll compressors, electric compressors, and piston compressors. Originally established as a garment company, Aotecar strategically pivoted to automotive technology in 2015, positioning itself to capitalize on China's automotive electrification trends. The company serves both traditional internal combustion engine vehicles and the growing electric vehicle market, with its electric compressors being particularly relevant for battery-electric vehicles that require efficient thermal management systems. Operating within China's competitive auto parts sector, Aotecar has established itself as a domestic supplier with manufacturing capabilities in Nanjing, leveraging China's extensive automotive supply chain while navigating the transition toward electrification. The company's market position reflects the broader transformation occurring within China's automotive industry, where suppliers are adapting to meet the technical requirements of new energy vehicles while maintaining traditional automotive business lines.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.14 billion for the period, demonstrating substantial scale within the automotive components sector. Net income stood at CNY 105.8 million, resulting in a net profit margin of approximately 1.3%, indicating relatively thin profitability despite significant revenue volume. Operating cash flow of CNY 434 million suggests reasonable cash generation from core operations, though capital expenditures of CNY 295.7 million reflect ongoing investments in production capacity and technology development. The diluted EPS of CNY 0.0326 reflects the modest profitability relative to the company's outstanding share count.

Earnings Power And Capital Efficiency

Aotecar's earnings power appears constrained by competitive pressures in the automotive supply sector, with modest net income conversion from its substantial revenue base. The company maintains a cash position of CNY 1.24 billion against total debt of CNY 1.29 billion, indicating a balanced capital structure. Operating cash flow coverage of capital expenditures appears adequate, though the significant investment outlays suggest the company is prioritizing capacity expansion and technological upgrades to remain competitive in the evolving automotive landscape.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial position with cash and equivalents nearly matching total debt obligations. The company's cash position of CNY 1.24 billion provides liquidity for ongoing operations and strategic initiatives, while total debt of CNY 1.29 billion appears manageable given the company's scale. This balanced approach suggests a focus on maintaining financial stability while supporting the capital-intensive requirements of automotive component manufacturing and research activities.

Growth Trends And Dividend Policy

The company maintains a minimal dividend policy with a dividend per share of CNY 0.0031, reflecting a preference for retaining earnings to fund growth initiatives rather than returning capital to shareholders. This approach aligns with the capital-intensive nature of the automotive components industry and the ongoing transition toward new energy vehicle technologies. The company's strategic pivot from garments to automotive technology in 2015 indicates a focus on capturing growth opportunities in China's evolving automotive sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.15 billion, the company trades at a significant premium to its reported earnings, reflecting market expectations for future growth in the new energy vehicle supply chain. The beta of 0.641 suggests lower volatility compared to the broader market, potentially indicating investor perception of the company as a stable automotive supplier. The valuation multiples appear to incorporate expectations for the company's positioning within China's automotive electrification trend.

Strategic Advantages And Outlook

Aotecar's strategic advantage lies in its specialized focus on automotive HVAC systems tailored for new energy vehicles, positioning it to benefit from China's automotive electrification policies. The company's transition from its original garment business demonstrates adaptability to market opportunities. The outlook remains tied to the adoption rate of new energy vehicles in China and the company's ability to maintain technological competitiveness against both domestic and international automotive suppliers. Success will depend on execution within the capital-intensive automotive supply chain.

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