investorscraft@gmail.com

Intrinsic ValueRayhoo Motor Dies Co.,Ltd. (002997.SZ)

Previous Close$35.92
Intrinsic Value
Upside potential
Previous Close
$35.92

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

Rayhoo Motor Dies operates as a specialized manufacturer within China's automotive supply chain, focusing on the design, development, and production of automobile stamping dies, checking fixtures, and jigs. These precision tools are essential for manufacturing vehicle body panels and components, positioning the company as a critical supplier to automobile manufacturers. Its business model relies on securing contracts from automotive OEMs and self-brand enterprises, generating revenue through the sale of these custom-engineered manufacturing systems. The company serves the capital-intensive automotive industry, where its products enable mass production with consistent quality and dimensional accuracy. Rayhoo's market position is defined by its technical expertise in die manufacturing and its established relationships within China's automotive sector. The company competes in a niche segment that requires significant engineering capabilities and long-term customer partnerships. Its focus on serving domestic Chinese automobile brands provides a stable revenue base while exposing it to cyclical trends in automotive production volumes and capital expenditure cycles.

Revenue Profitability And Efficiency

For the fiscal year, Rayhoo generated CNY 2.42 billion in revenue with net income of CNY 350 million, reflecting a net margin of approximately 14.4%. The company maintained solid profitability with diluted earnings per share of CNY 1.70. Operating cash flow stood at CNY 232 million, while capital expenditures of CNY 290 million indicate ongoing investment in production capabilities. This financial performance demonstrates efficient operations within the specialized automotive tooling sector.

Earnings Power And Capital Efficiency

Rayhoo exhibits strong earnings power with substantial net income generation relative to its market capitalization. The company's capital efficiency is evidenced by its ability to convert revenue into profit while maintaining significant capital investments in its manufacturing infrastructure. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, reflects the capital-intensive nature of the die manufacturing business and ongoing capacity expansion initiatives.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 530 million against total debt of CNY 251 million, indicating a robust liquidity position. This strong cash reserve provides financial flexibility and operational stability. The moderate debt level suggests prudent financial management and capacity for strategic investments without excessive leverage, supporting the company's ability to navigate industry cycles.

Growth Trends And Dividend Policy

Rayhoo demonstrates commitment to shareholder returns through a dividend payment of CNY 0.30 per share. The company's growth trajectory is supported by sustained capital investments in production capabilities, as evidenced by significant capital expenditures. This balanced approach combines returning capital to shareholders while funding operational expansion, positioning the company for continued development within China's evolving automotive manufacturing landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.19 billion, the company trades at a price-to-earnings ratio of around 23 based on current earnings. The beta of 0.53 indicates lower volatility compared to the broader market, suggesting investors perceive the company as relatively stable. This valuation reflects market expectations for sustained performance in the automotive tooling sector amid evolving industry dynamics.

Strategic Advantages And Outlook

Rayhoo's strategic advantages include specialized technical expertise in automotive die manufacturing and established relationships with Chinese automobile manufacturers. The company's focus on precision tooling for vehicle production positions it to benefit from ongoing automotive manufacturing activity in China. The outlook remains tied to automotive industry capital expenditure cycles, with the company's strong balance sheet providing resilience to navigate market fluctuations while supporting continued technological advancement in manufacturing processes.

Sources

Company description and financial 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