investorscraft@gmail.com

Intrinsic ValueHuizhou Desay SV Automotive Co., Ltd. (002920.SZ)

Previous Close$122.30
Intrinsic Value
Upside potential
Previous Close
$122.30

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

Huizhou Desay SV Automotive operates as a specialized automotive electronics supplier, focusing on the research, development, and manufacturing of sophisticated in-vehicle systems. The company's core revenue model centers on supplying integrated solutions to automotive manufacturers, including comprehensive car information and entertainment systems, body control modules, advanced driver displays, and intelligent driving assistance safety components. This positions Desay SV within the rapidly evolving automotive technology sector, where demand for connectivity and automation is accelerating globally. The company has established itself as a significant domestic player in China's automotive supply chain, leveraging its long-standing industry presence since its 1986 founding to build relationships with both local and international automakers. Its market positioning reflects a strategic emphasis on mid-to-high-end vehicle segments, where electronic content per vehicle is substantially higher. Desay SV's comprehensive product portfolio enables it to compete effectively in the competitive auto parts sector, particularly as vehicles transition toward greater electrification and digitalization. The company's international operations suggest an ongoing strategy to diversify beyond the domestic Chinese market, though it remains primarily focused on serving the world's largest automotive manufacturing base.

Revenue Profitability And Efficiency

Desay SV generated substantial revenue of CNY 27.6 billion for the fiscal period, demonstrating significant scale within the automotive electronics sector. The company maintained profitability with net income of CNY 2.0 billion, translating to diluted earnings per share of CNY 3.62. Operating cash flow of CNY 1.5 billion indicates reasonable conversion of earnings into cash, though capital expenditures of approximately CNY 1.5 billion reflect ongoing investments in production capacity and technological development to maintain competitive positioning.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a net margin of approximately 7.3% on its substantial revenue base. While specific return metrics are not fully calculable from provided data, the significant capital expenditure relative to operating cash flow suggests intensive reinvestment requirements characteristic of technology-driven automotive suppliers. This investment pattern aligns with the need for continuous innovation in automotive electronics to keep pace with industry transformation.

Balance Sheet And Financial Health

Desay SV maintains a conservative financial structure with total debt of CNY 556.6 million against cash and equivalents of CNY 775.3 million, indicating a net cash position. This strong liquidity profile provides financial flexibility amid industry cyclicality and supports ongoing R&D initiatives. The modest debt level relative to the company's market capitalization of CNY 71.5 billion reflects a disciplined approach to capital structure management.

Growth Trends And Dividend Policy

The company demonstrates a balanced capital allocation strategy, returning value to shareholders through a dividend of CNY 1.2 per share while maintaining substantial reinvestment in business operations. The dividend payout ratio appears moderate, allowing retention of earnings for growth initiatives. The automotive electronics sector offers significant growth potential driven by increasing electronic content in vehicles, though specific historical growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 71.5 billion, the company trades at a price-to-earnings ratio of around 19.7 based on current earnings. The beta of 1.122 indicates moderately higher volatility than the broader market, reflecting the cyclical nature of the automotive sector and technology exposure. This valuation suggests market expectations for continued growth in automotive electronics adoption.

Strategic Advantages And Outlook

Desay SV's long-standing industry presence since 1986 provides established customer relationships and manufacturing expertise. The company's focus on intelligent driving systems and vehicle connectivity aligns with key automotive industry trends. Strategic challenges include intense competition and rapid technological evolution, requiring continuous innovation investment. The outlook remains tied to automotive production cycles and the pace of electronic content expansion in vehicles globally.

Sources

Company description and financial data providedShenzhen Stock Exchange filingsAnnual reports

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