investorscraft@gmail.com

Intrinsic ValueKuangda Technology Group Co., Ltd. (002516.SZ)

Previous Close$6.85
Intrinsic Value
Upside potential
Previous Close
$6.85

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

Kuangda Technology Group operates as a specialized manufacturer of automotive interior textiles and fabrics, serving the Chinese automotive supply chain. The company's core business involves the research, development, and production of woven, weft knitted, and warp knitted fabrics specifically designed for vehicle interiors, along with complete seat covers and cushions. This positions Kuangda as a critical tier-2 or tier-3 supplier to automobile manufacturers, providing essential components that contribute to passenger comfort and cabin aesthetics. A significant strategic diversification is its involvement in the solar energy sector, where it invests in, constructs, and operates photovoltaic power generation stations across several Chinese provinces. This dual-operating model creates a unique profile, blending a stable, cyclical automotive component business with a capital-intensive, utility-like renewable energy arm. Its market position is anchored by its long-standing presence since 1993 and its headquarters in the industrial hub of Changzhou, suggesting established relationships within China's automotive ecosystem. The company's focus on a niche segment within auto parts provides some insulation from broader competition, while its solar ventures represent a forward-looking bet on China's energy transition.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.10 billion. Net income stood at CNY 163.5 million, indicating a net profit margin of roughly 7.8%. Operating cash flow was robust at CNY 215.8 million, significantly exceeding capital expenditures of CNY 38.3 million, which points to healthy cash generation from its core operations. This strong operational cash flow provides financial flexibility for both its automotive and solar power investments.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by a diluted EPS of CNY 0.11. The positive operating cash flow, which comfortably covers capital spending, suggests efficient management of working capital and capital investments. The disparity between net income and operating cash flow indicates non-cash charges are present, but the overall conversion of profits into cash is effective, supporting ongoing business activities and potential expansion.

Balance Sheet And Financial Health

Kuangda maintains a conservative financial structure with cash and equivalents of CNY 312.4 million against total debt of approximately CNY 161.8 million, resulting in a net cash position. This low leverage ratio signifies a strong balance sheet with ample liquidity to withstand industry cycles and fund strategic initiatives. The minimal debt burden reduces financial risk and enhances the company's ability to navigate economic fluctuations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach by paying a dividend of CNY 0.08 per share. The dividend, coupled with its reinvestment into solar power projects, indicates a balanced capital allocation strategy aimed at delivering immediate returns while pursuing long-term growth through energy diversification. The growth trajectory is thus a blend of stable automotive operations and the potential scale-up of its renewable energy portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.52 billion, the market assigns a significant valuation multiple relative to current earnings, reflecting expectations for future growth, likely tied to the expansion of its solar power business. The beta of 0.556 suggests the stock has been less volatile than the broader market, which may appeal to investors seeking moderate risk exposure within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialization within automotive textiles and its early-mover status in diversifying into solar energy. The outlook is contingent on the performance of the Chinese automotive market and the successful execution and profitability of its solar power investments. Its strong balance sheet provides a crucial buffer to manage the cyclicality of its auto parts business and the capital-intensive nature of energy projects.

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