investorscraft@gmail.com

Intrinsic ValueDongfeng Motor Group Company Limited (0489.HK)

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

Dongfeng Motor Group is a major state-owned automobile manufacturer in China, operating across four core segments: Commercial Vehicles, Passenger Vehicles, Financing Services, and Corporate and Others. Its comprehensive product portfolio includes trucks, buses, passenger cars, MPVs, SUVs, and a growing range of electric and off-road vehicles, supported by in-house engine production and automotive parts. The company generates revenue through vehicle sales, financing services, and aftermarket activities, leveraging its extensive manufacturing scale and distribution network. Operating in the highly competitive Chinese auto market, Dongfeng holds a significant market position, particularly in commercial vehicles, but faces intense competition from both domestic rivals and global joint venture partners. Its strategic importance is underscored by its status as a subsidiary of the state-owned Dongfeng Motor Corporation, providing stability but also exposing it to broader industrial policy shifts and economic cycles.

Revenue Profitability And Efficiency

The group reported revenue of HKD 106.2 billion for the period, demonstrating its substantial scale in the automotive sector. However, net income was a modest HKD 58 million, resulting in a diluted EPS of HKD 0.007, indicating severe margin pressure amid competitive and economic headwinds. Operating cash flow was strong at HKD 17.4 billion, highlighting effective working capital management despite profitability challenges.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with minimal net income relative to its revenue base. The lack of reported capital expenditures suggests potential underinvestment or a reclassification of spending, which could impact future competitive positioning. The robust operating cash flow generation, however, provides essential liquidity for ongoing operations and potential strategic initiatives.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial cash position of HKD 75.85 billion, offering a significant liquidity buffer. Total debt stands at HKD 56.92 billion, resulting in a net cash position that supports financial stability. This strong liquidity profile provides crucial flexibility to navigate industry cyclicality and invest in strategic areas like electric vehicle development.

Growth Trends And Dividend Policy

Recent financial performance reflects the challenges within the Chinese auto market, including price competition and weak demand. Despite thin earnings, the company maintained a dividend of HKD 0.11 per share, signaling a commitment to shareholder returns, likely supported by its strong cash reserves rather than current profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 49.3 billion, the stock trades at a significant discount to its book value, largely reflecting the market's pessimistic outlook on the traditional auto sector's growth and profitability. A beta of 1.207 indicates higher volatility than the market, consistent with its cyclical nature.

Strategic Advantages And Outlook

Key advantages include its scale, state backing, and a diversified product portfolio spanning commercial and passenger vehicles. The primary challenge is navigating the industry's transition to electric vehicles and intense competition. Its strong balance sheet provides a foundation for this transition, but success hinges on executing a competitive EV strategy and improving operational efficiency.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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