investorscraft@gmail.com

Intrinsic ValueXuchang Yuandong Drive Shaft Co.Ltd (002406.SZ)

Previous Close$8.11
Intrinsic Value
Upside potential
Previous Close
$8.11

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

Xuchang Yuandong Drive Shaft Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing primarily on the production and distribution of drive shafts. The company's core revenue model is derived from manufacturing and selling these critical powertrain components to vehicle manufacturers and machinery producers. Its product portfolio is segmented to serve distinct market needs, including small drive shafts and tractor shafts for agricultural and light industrial applications, as well as more robust systems designed for pickup trucks, SUVs, and other powered mechanical vehicles. The company further extends its market reach by supplying components for construction machinery, indicating a diversification strategy within the industrial equipment segment. Founded in 1954 and based in Xuchang, the company has established a long-standing presence, positioning itself as a domestic supplier in the vast Chinese auto parts market. Its market position is that of a specialized niche player, catering to both the automotive and construction machinery industries, which allows it to mitigate cyclical downturns in any single sector. This focus on a specific, essential component suggests a strategy built on manufacturing expertise and deep customer relationships rather than broad product diversification.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.28 billion, achieving a net income of CNY 118.3 million. This translates to a net profit margin of approximately 9.3%, indicating reasonable profitability from its operations. The company generated CNY 108.3 million in operating cash flow, which comfortably covered its capital expenditures of CNY 42.1 million, demonstrating solid cash generation efficiency from its core business activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.16, reflecting its earnings power on a per-share basis. The positive operating cash flow significantly exceeding capital expenditures suggests the business can self-fund its growth investments while maintaining financial flexibility. This indicates a capital-efficient operation that does not require excessive reinvestment to sustain its current level of activity.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 772.8 million, which substantially exceeds its total debt of CNY 41.5 million. This results in a net cash position, signaling a very conservative capital structure and low financial risk. The robust balance sheet provides a significant buffer against industry cyclicality and potential economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend per share of CNY 0.15. This dividend represents a substantial payout relative to its EPS of CNY 0.16, indicating a high payout ratio and a commitment to returning capital to shareholders. The balance between reinvestment for growth and direct shareholder returns is a key aspect of its financial strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.89 billion, the company trades at a price-to-earnings ratio derived from its net income. A beta of 0.52 suggests the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking a less cyclical exposure to the automotive sector. The valuation reflects market expectations for stable, albeit potentially modest, growth.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established operational history dating back to 1954, deep specialization in drive shaft manufacturing, and a very strong, debt-free balance sheet. The outlook is tied to the performance of the Chinese automotive and construction machinery markets. Its niche focus and financial conservatism position it to withstand industry cycles, but growth is ultimately dependent on demand from its end-market customers.

Sources

Company Filings (SZSE)Provided 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