investorscraft@gmail.com

Intrinsic ValueQingdao Sentury Tire Co., Ltd. (002984.SZ)

Previous Close$20.46
Intrinsic Value
Upside potential
Previous Close
$20.46

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

Qingdao Sentury Tire operates as a specialized manufacturer and distributor within the global automotive tire industry, focusing on the development, production, and sale of a diverse portfolio of tire products. The company's core revenue model is built on manufacturing and selling tires under its owned brands, including SENTURY, LANDSAIL, DELINTE, and GROUNDSPEED, which cater to various vehicle segments such as passenger cars, SUVs, light trucks, and even specialized applications like aviation and racing. Operating in the highly competitive consumer cyclical sector, Sentury Tire has established a position as a significant Chinese player, leveraging its production base in Qingdao to serve both domestic and international markets. Its market positioning is characterized by a multi-brand strategy aimed at different price points and performance categories, allowing it to address a broad customer base from everyday drivers to performance enthusiasts. The company's focus on brand development and product diversification, including winter and run-flat tires, indicates a strategic effort to move beyond commodity production and build value through specialized, higher-margin offerings. This approach positions Sentury Tire to compete not only on cost but also on technological capability and brand recognition within the global auto parts landscape.

Revenue Profitability And Efficiency

For the fiscal year, Sentury Tire reported robust revenue of CNY 8.51 billion, demonstrating significant scale in its operations. The company achieved a notably high net income of CNY 2.19 billion, translating to a strong net profit margin of approximately 25.7%. This exceptional profitability is further supported by healthy operating cash flow of CNY 1.96 billion, indicating efficient conversion of earnings into cash. The substantial capital expenditures of CNY 2.46 billion suggest a period of significant investment in capacity or technological upgrades.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by a diluted earnings per share of CNY 2.04, reflecting strong bottom-line performance on a per-share basis. The generation of nearly CNY 2 billion in operating cash flow highlights effective management of working capital and core business efficiency. However, the capital expenditures significantly exceeded operating cash flow, resulting in negative free cash flow for the period, which points towards an aggressive investment cycle aimed at future growth rather than immediate cash returns.

Balance Sheet And Financial Health

Sentury Tire maintains a solid liquidity position with cash and equivalents of CNY 1.82 billion. Total debt stands at CNY 1.99 billion, resulting in a conservative net debt position that is nearly neutral. This balanced capital structure, with cash roughly matching debt obligations, indicates a prudent approach to financial leverage and suggests a low risk of financial distress, providing flexibility for ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.5. This payout represents a dividend yield based on the current market capitalization, signaling a balanced capital allocation strategy that shares profits with investors. The high level of capital expenditure relative to operating cash flow is a clear indicator that management is prioritizing reinvestment for growth, likely focusing on expanding production capacity or enhancing product technology for future market expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.41 billion, the market values Sentury Tire at a price-to-earnings ratio of roughly 9.3x based on the reported EPS. This valuation multiple suggests a market perception that balances the company's high profitability against its position in the competitive and cyclical auto parts industry. A beta of 0.78 indicates the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

Sentury Tire's strategic advantages lie in its focused multi-brand portfolio and manufacturing expertise within the tire industry. The outlook is shaped by its ongoing significant capital investments, which are likely aimed at boosting future production capabilities and technological advancement. The company's strong profitability and healthy balance sheet provide a solid foundation to navigate industry cycles and execute its growth strategy, although success will depend on effective deployment of new capacities and sustained brand development in a competitive global market.

Sources

Company Financial ReportsShenzhen Stock Exchange

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