investorscraft@gmail.com

Intrinsic ValueSongz Automobile Air Conditioning Co., Ltd. (002454.SZ)

Previous Close$9.25
Intrinsic Value
Upside potential
Previous Close
$9.25

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

Songz Automobile Air Conditioning Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing exclusively on climate control systems for commercial and passenger vehicles. The company's core revenue model centers on the research, development, and manufacturing of complete air-conditioning systems and spare parts, serving original equipment manufacturers across multiple vehicle segments. Its product portfolio encompasses solutions for large passenger vehicles, commercial trucks, light-duty buses, and specialized applications including rail vehicles and transport refrigeration, creating diversified revenue streams within the automotive thermal management niche. Songz maintains a vertically integrated approach by producing key components like compressors and condenser fans while offering complementary after-sales services. The company's market position is anchored in its domestic focus, leveraging China's substantial automotive production base while maintaining export activities. This specialization allows Songz to develop deep technical expertise in vehicle HVAC systems, though it operates in a competitive landscape dominated by larger global suppliers. The company's strategic emphasis on commercial vehicles provides some insulation from passenger car market cyclicality, while its Shanghai headquarters location offers proximity to major automotive manufacturing clusters.

Revenue Profitability And Efficiency

Songz generated CNY 5.0 billion in revenue for FY2024, achieving net income of CNY 136 million with a net margin of approximately 2.7%. The company demonstrated solid cash generation with operating cash flow of CNY 500 million, significantly exceeding net income and indicating healthy earnings quality. Capital expenditures of CNY 82 million represented a moderate investment level, suggesting the company maintains its production capacity without aggressive expansion. This financial profile reflects a stable, though modestly profitable, operation within the competitive automotive components sector.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.22, translating its operational performance into shareholder returns. Operating cash flow coverage of net income appears strong at approximately 3.7 times, indicating robust cash conversion efficiency. The moderate capital expenditure level relative to operating cash flow suggests disciplined investment in maintaining and upgrading production capabilities rather than pursuing aggressive capacity expansion, supporting sustainable capital allocation.

Balance Sheet And Financial Health

Songz maintains a conservative financial structure with substantial cash reserves of CNY 1.56 billion against minimal total debt of CNY 34 million, resulting in a net cash position that provides significant financial flexibility. This strong liquidity position, coupled with negligible leverage, indicates low financial risk and capacity to withstand industry downturns. The balance sheet structure supports operational stability and potential strategic investments without requiring external financing.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.10, representing a payout ratio of approximately 45% based on diluted EPS. This balanced capital return policy combines income distribution with retained earnings for business development. The dividend yield, while modest, reflects management's commitment to returning capital while maintaining financial flexibility for organic growth opportunities within the evolving automotive components market.

Valuation And Market Expectations

With a market capitalization of CNY 5.52 billion, Songz trades at a price-to-earnings ratio of approximately 40 times trailing earnings, suggesting market expectations for future growth or recovery. The negative beta of -0.33 indicates low correlation with broader market movements, potentially reflecting the company's specialized niche and domestic focus. This valuation multiple positions the company at a premium to many automotive suppliers, possibly anticipating improved profitability or market share gains.

Strategic Advantages And Outlook

Songz's strategic position benefits from its specialization in commercial vehicle HVAC systems, which may provide more stable demand patterns than passenger vehicle segments. The company's strong balance sheet offers resilience amid automotive industry cyclicality and supports potential technology investments. Challenges include competitive pressures and exposure to China's automotive production trends, though the company's focus on commercial vehicles and aftermarket services provides diversification. The outlook depends on execution within China's evolving automotive landscape and potential opportunities in electric vehicle thermal management systems.

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