investorscraft@gmail.com

Intrinsic ValueZhejiang Jinfei Kaida Wheel Co.,Ltd. (002863.SZ)

Previous Close$5.97
Intrinsic Value
Upside potential
Previous Close
$5.97

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

Zhejiang Jinfei Kaida Wheel operates as a specialized manufacturer of aluminum alloy wheels within the automotive parts sector, serving both domestic and international markets. The company's core revenue model is built on the production and sale of lightweight alloy wheels for automobiles, motorcycles, and bicycles, with a product portfolio that includes rims and wheels for electric motorcycles. This positions the firm within the broader consumer cyclical industry, where demand correlates with vehicle production and consumer discretionary spending. Jinfei Kaida has established a notable export footprint, distributing products to approximately ten countries including the United States, Japan, the United Kingdom, and various markets in Southeast Asia and the Middle East. Its operational base in Jinhua, China, provides proximity to manufacturing supply chains, supporting its role as a component supplier to the global automotive aftermarket and original equipment manufacturers. The company's market position is that of a niche player focused on aluminum wheel technology, competing on quality and international distribution rather than scale against larger integrated auto parts suppliers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 4.90 billion for the period. However, net income was significantly lower at CNY 67.0 million, indicating thin net profit margins. Operating cash flow was a positive CNY 403.0 million, which suggests the core business generates cash, though substantial capital expenditures of over CNY 1.04 billion highlight significant ongoing investment in production capacity or upgrades.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, reflecting modest earnings power relative to the share count. The high level of capital expenditures, which exceeded operating cash flow, indicates an aggressive investment strategy that currently weighs on free cash flow generation. This suggests the company is in a phase of capital-intensive expansion or modernization of its manufacturing assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 616.7 million against total debt of CNY 3.35 billion, indicating a leveraged financial structure. The substantial debt load relative to cash reserves warrants attention, as it may increase financial risk, particularly in a cyclical industry. The company's financial health is dependent on its ability to service this debt through operational performance.

Growth Trends And Dividend Policy

The company maintains a dividend policy, with a dividend per share of CNY 0.022. The payout represents a commitment to returning capital to shareholders, albeit a modest one given the current level of earnings. The significant capital expenditure suggests management is prioritizing growth and capacity expansion over immediate, higher shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.37 billion, the market valuation implies certain growth expectations, potentially tied to the company's international expansion and capital investment projects. The beta of 0.91 suggests the stock's volatility is slightly less than the broader market, which may reflect its niche positioning within the auto parts sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in aluminum alloy wheels and its established export network. The outlook is tied to global automotive demand, particularly the trend toward lightweight components for fuel efficiency and electric vehicles. Success will depend on effectively leveraging its new investments to drive higher profitability and manage its debt obligations amid industry cycles.

Sources

Company DescriptionFinancial Data Provided

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