investorscraft@gmail.com

Intrinsic ValueShenZhen RoadRover Technology Co.,Ltd (002813.SZ)

Previous Close$27.96
Intrinsic Value
Upside potential
Previous Close
$27.96

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 RoadRover Technology operates as a specialized automotive electronics supplier, focusing on developing integrated solutions for vehicle manufacturers globally. The company's core revenue model centers on supplying advanced in-car technologies to OEMs, including sophisticated infotainment systems, digital instrument clusters, and connectivity solutions that enhance the modern driving experience. Their product portfolio spans critical vehicle domains from entertainment to safety, positioning them within the rapidly evolving smart automotive ecosystem where electronic content per vehicle continues to expand significantly. RoadRover maintains a strategic position in China's automotive supply chain, leveraging its Shenzhen headquarters proximity to manufacturing hubs and technology partners. As a subsidiary of Zoomlion Heavy Industry, the company benefits from industrial synergies while serving independent automotive clients. The competitive landscape requires continuous innovation in user interfaces, connectivity protocols, and integration capabilities as vehicles transition toward electrification and autonomous functionality. Their market position hinges on delivering reliable, cost-effective electronic systems that meet stringent automotive standards while incorporating evolving consumer expectations for digital cockpit experiences.

Revenue Profitability And Efficiency

The company reported revenue of CNY 360.6 million for the period, accompanied by a net loss of CNY 55.4 million. Operating cash flow was negative CNY 50.2 million, indicating challenges in converting sales to cash during this cycle. Capital expenditures of CNY 7.6 million suggest moderate investment in maintaining production capabilities amid current market conditions.

Earnings Power And Capital Efficiency

RoadRover's diluted EPS of -CNY 0.46 reflects pressure on per-share profitability. The negative operating cash flow relative to revenue indicates inefficiencies in working capital management or timing differences in customer collections. The modest capital expenditure level relative to revenue suggests a focus on preserving liquidity rather than aggressive expansion in the current environment.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 53.5 million against total debt of CNY 36.9 million, providing some liquidity buffer. The debt level appears manageable relative to the cash reserves, though the negative cash flow generation warrants monitoring for sustained financial flexibility. The balance sheet structure suggests a cautious approach to leverage amid operational challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company suspending dividend distributions entirely. The absence of a dividend payout reflects management's priority to conserve capital during this challenging period. Future growth prospects will depend on recovery in automotive production cycles and successful penetration of next-generation vehicle electronics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.1 billion, the market appears to be pricing in potential recovery prospects beyond current financial metrics. The beta of 0.654 suggests lower volatility than the broader market, possibly reflecting investor perception of stabilized downside risk. Valuation multiples are not meaningful given the negative earnings environment.

Strategic Advantages And Outlook

RoadRover's subsidiary relationship with Zoomlion provides potential stability and industrial backing during market transitions. The company's focus on automotive electronics aligns with long-term industry trends toward vehicle digitization. Success will depend on executing product development cycles that meet evolving OEM requirements while improving operational efficiency to restore profitability in competitive supply chain conditions.

Sources

Company filingsMarket 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