investorscraft@gmail.com

Intrinsic ValueZhejiang Asia-Pacific Mechanical & Electronic Co.,Ltd (002284.SZ)

Previous Close$16.95
Intrinsic Value
Upside potential
Previous Close
$16.95

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 Asia-Pacific Mechanical & Electronic Co., Ltd. operates as a specialized automotive components manufacturer with a core focus on brake systems for passenger vehicles and heavy-duty trucks. The company generates revenue through the development, production, and global distribution of a comprehensive product portfolio, including brake calipers, vacuum boosters, discs, and complete assemblies. As a supplier entrenched in the automotive supply chain, its business model is industrial and B2B, serving original equipment manufacturers (OEMs) and the aftermarket. Operating since 1979, the company has established a significant presence within China's vast automotive sector while expanding its reach to international markets in North America and Europe. Its market position is that of a established domestic player, competing in a highly competitive and cyclical industry where scale, technical capability, and cost efficiency are critical. The company's longevity suggests a degree of operational resilience and an ability to navigate the capital-intensive nature of auto parts manufacturing, though it operates in a segment sensitive to global automotive production cycles and pricing pressures from larger OEMs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.26 billion. Profitability was demonstrated with a net income of CNY 212.9 million, resulting in a net profit margin of roughly 5.0%. The company exhibited solid cash generation, with operating cash flow of CNY 788 million significantly exceeding its capital expenditures of CNY 198.7 million, indicating efficient conversion of earnings into cash and prudent reinvestment levels.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.29. The substantial operating cash flow, which is nearly four times the level of net income, underscores strong underlying operational performance and effective working capital management. This robust cash generation provides a solid foundation for funding operations, debt service, and strategic investments without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.62 billion. Total debt stands at CNY 1.49 billion, resulting in a net cash position. This conservative financial structure, with cash holdings exceeding total debt, indicates a low-risk profile and significant financial flexibility to withstand industry downturns or pursue growth opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.05. This payout represents a portion of earnings, signaling a commitment to returning capital while retaining sufficient funds for reinvestment. The balance between dividend distributions and internal funding for growth initiatives suggests a mature yet disciplined approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.31 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.92 indicates that the stock's volatility is slightly lower than the broader market, which is consistent with a stable, industrial company whose performance is tied to automotive production cycles.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing operational history, specialized focus on brake systems, and global customer base. The outlook is intrinsically linked to the health of the global automotive industry, including production volumes and the ongoing transition to electric vehicles, which will influence demand for its components. Its strong balance sheet positions it well to navigate industry cycles and potential technological shifts.

Sources

Company Filings (SZSE)Publicly disclosed financial data

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