investorscraft@gmail.com

Intrinsic ValueBeijing WKW Automotive Parts Co.,Ltd. (002662.SZ)

Previous Close$4.19
Intrinsic Value
Upside potential
Previous Close
$4.19

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

Beijing WKW Automotive Parts Co., Ltd. operates as a specialized manufacturer of automotive interior and exterior trim systems within China's competitive automotive supply sector. The company generates revenue through the production and sale of a comprehensive portfolio of decorative and functional components, including audio decorative strips, center console parts, dashboards, and various exterior trims. Its business model is deeply integrated with domestic automotive OEMs, supplying essential parts that enhance vehicle aesthetics and functionality. Operating in the consumer cyclical sector, WKW occupies a niche position as a dedicated trim system provider, distinguishing itself through focused manufacturing expertise rather than diversified automotive parts production. The company's market position is leveraged against China's substantial automotive manufacturing base, serving as a secondary supplier within the broader automotive value chain. This specialization allows for deep manufacturing knowledge but creates dependency on the health of the domestic auto industry and specific OEM relationships.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.09 billion, achieving a net income of CNY 353.9 million. This translates to a net profit margin of roughly 11.4%, indicating solid profitability from its core operations. The firm demonstrated strong cash generation, with operating cash flow of CNY 720.3 million significantly exceeding net income, suggesting high-quality earnings and efficient working capital management. Capital expenditures of CNY 288.1 million were directed towards maintaining and potentially expanding production capabilities.

Earnings Power And Capital Efficiency

WKW's earnings power is reflected in its diluted earnings per share of CNY 0.24. The substantial operating cash flow, which is more than double the net income, underscores robust underlying business performance and efficient conversion of profits into cash. This strong cash generation provides a solid foundation for funding operations, investments, and shareholder returns without excessive reliance on external financing, highlighting effective capital management within its specialized market segment.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 612.5 million against total debt of CNY 549.9 million, resulting in a net cash position. This low leverage profile provides significant financial flexibility and resilience against industry downturns. The healthy liquidity position supports ongoing operations and strategic initiatives without imposing a heavy interest burden, indicating a prudent approach to balance sheet management.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.072. This payout represents a dividend yield based on the current market capitalization, signaling a commitment to returning capital to investors. The balance between reinvesting cash flow into the business and distributing dividends suggests a mature, stable operational phase focused on sustainable growth and shareholder value.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.99 billion, the market assigns a valuation that reflects the company's niche position and financial metrics. A beta of 0.346 indicates the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the automotive sector. The valuation incorporates expectations for steady performance tied to the Chinese automotive industry's cycles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on automotive trim systems, fostering deep manufacturing expertise and established OEM relationships. Its outlook is intrinsically linked to the production volumes of China's automotive manufacturers and consumer demand for vehicles. The net cash balance sheet provides a crucial buffer against industry volatility, allowing for strategic agility. Future performance will likely depend on maintaining competitive positioning and adapting to evolving automotive design trends.

Sources

Company FinancialsShenzhen Stock Exchange

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