Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company description and financial data provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |