investorscraft@gmail.com

Intrinsic ValueShenzhen Soling Industrial Co.,Ltd (002766.SZ)

Previous Close$5.61
Intrinsic Value
Upside potential
Previous Close
$5.61

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

Shenzhen Soling Industrial Co., Ltd. operates as a specialized automotive technology provider focused on the Internet of Vehicles (IoV) ecosystem. The company develops and supplies an integrated portfolio of hardware and software solutions for both passenger and commercial vehicles, spanning infotainment systems, advanced driver-assistance systems (ADAS), and telematics platforms. Its core revenue model is based on the sale of these embedded electronic systems and the provision of associated data management services, positioning it within the automotive technology supply chain. Soling's market position is that of a tier-two or tier-three supplier, catering primarily to the Chinese automotive market while also maintaining an international footprint across Europe, the United States, and Southeast Asia. The company's product suite, which includes everything from basic tire pressure monitoring systems (TPMS) to sophisticated full LCD instrument clusters and anti-fatigue systems, demonstrates a strategy of offering a comprehensive, one-stop solution for vehicle connectivity and intelligence. This diversification helps mitigate risk from reliance on any single product category. Operating in the highly competitive automotive electronics sector, Soling must contend with global giants and domestic players, leveraging its long-standing presence since 1997 and deep integration into the Chinese automotive manufacturing base as key competitive factors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.40 billion. Net income stood at CNY 60.07 million, resulting in a net profit margin of roughly 4.3%. Operating cash flow was positive at CNY 17.61 million, though it was significantly lower than net income, indicating potential working capital absorption or timing differences in cash collection. Capital expenditures of CNY 73.46 million suggest ongoing investment in the business, exceeding operating cash flow generation.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.0706. The disparity between net income and the substantially lower operating cash flow highlights a challenge in converting accounting profits into cash. Capital expenditures were notably high relative to operating cash flow, resulting in negative free cash flow for the period. This indicates that the business required capital investment that exceeded its core operational cash generation, potentially for expansion or product development initiatives.

Balance Sheet And Financial Health

Soling maintains a strong liquidity position with cash and equivalents of CNY 262.51 million. Total debt is modest at CNY 29.54 million, suggesting a very low leverage ratio and a conservative financial structure. The substantial cash reserve relative to debt provides a significant buffer and financial flexibility. The balance sheet appears healthy from a solvency perspective, with ample resources to meet short-term obligations and fund selective investments.

Growth Trends And Dividend Policy

The company did not pay a dividend for the fiscal year, opting to retain all earnings. This reinvestment policy is consistent with a growth-oriented strategy, particularly in a capital-intensive sector like automotive technology. The financial data from a single year limits the analysis of long-term growth trends. The company's international reach, spanning approximately 60 countries, suggests a growth strategy that extends beyond its domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.85 billion, the market values the company at a significant multiple relative to its current earnings. The beta of 1.11 indicates that the stock has historically been slightly more volatile than the broader market. This valuation likely incorporates expectations for future growth in the connected car and automotive electronics markets, rather than being solely based on current profitability metrics.

Strategic Advantages And Outlook

Soling's strategic advantages include its long-established presence since 1997, a broad product portfolio addressing multiple vehicle connectivity needs, and a diversified geographic customer base. The outlook is tied to the global adoption of IoV technologies and ADAS features in both new and existing vehicles. Key challenges will include intense competition, rapid technological obsolescence, and the ability to maintain margins while investing in research and development to keep pace with industry standards and OEM requirements.

Sources

Company FinancialsPublic Market 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