investorscraft@gmail.com

Intrinsic ValueGuangdong Delian Group Co., Ltd. (002666.SZ)

Previous Close$5.69
Intrinsic Value
Upside potential
Previous Close
$5.69

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

Guangdong Delian Group operates as a specialized automotive services and chemicals provider in China, maintaining a diversified business model across three core segments. The company generates revenue through the manufacturing and distribution of automobile fine chemicals, including essential aftermarket products like engine oils, gearbox oils, and brake fluids, while simultaneously operating automobile sales services and comprehensive repair and maintenance facilities. This integrated approach allows Delian to capture value across the automotive lifecycle, serving both retail consumers and commercial clients within China's expansive automotive market. The company has established a distinct market position by combining chemical manufacturing expertise with direct-to-consumer service operations, creating synergies between its product sales and service offerings. Founded in 1984 and headquartered in Foshan, Delian has developed regional strength in one of China's key automotive markets, positioning itself as a comprehensive solutions provider rather than a pure product manufacturer. This dual focus on both chemical products and automotive services differentiates Delian from pure-play chemical companies or standalone automotive service providers, creating a unique competitive moat in China's fragmented automotive aftermarket industry.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 4.96 billion for the period, demonstrating substantial scale in its operations. Net income stood at CNY 68.8 million, reflecting modest profitability margins in a competitive automotive services market. Operating cash flow of CNY 320.9 million indicates reasonable cash generation from core business activities, though capital expenditures of CNY 262.3 million suggest ongoing investment requirements to maintain and expand service capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.09 reflects the company's current earnings capacity relative to its shareholder base. The operating cash flow generation, while positive, indicates the capital-intensive nature of maintaining both chemical manufacturing and automotive service operations. The company's ability to generate cash from operations provides fundamental support for its business model and potential future investments in market expansion.

Balance Sheet And Financial Health

Delian maintains a conservative financial structure with cash and equivalents of CNY 649.7 million against total debt of CNY 731.4 million. This liquidity position provides adequate coverage for near-term obligations while supporting operational flexibility. The balance sheet reflects the capital requirements of maintaining automotive service facilities alongside chemical manufacturing operations, with moderate leverage levels.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.07, representing a meaningful payout relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation despite the cyclical nature of automotive-related businesses. The company's growth trajectory appears balanced between reinvestment needs and returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.18 billion, the company trades at a moderate valuation multiple relative to its earnings. The beta of 0.416 indicates lower volatility compared to the broader market, potentially reflecting the defensive characteristics of automotive aftermarket services. Market expectations appear to balance growth potential against the competitive dynamics of China's automotive services sector.

Strategic Advantages And Outlook

Delian's integrated business model combining chemical manufacturing with automotive services provides diversification benefits and cross-selling opportunities. The company's long operating history since 1984 has established brand recognition and customer relationships in its regional markets. The outlook remains tied to China's automotive sector dynamics, with the aftermarket segment offering relative stability compared to new vehicle sales cycles.

Sources

Company filingsFinancial data providers

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