investorscraft@gmail.com

Intrinsic ValueNexteer Automotive Group Limited (1316.HK)

Previous CloseHK$6.66
Intrinsic Value
Upside potential
Previous Close
HK$6.66

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

Nexteer Automotive Group Limited is a global automotive supplier specializing in the design, development, and manufacturing of advanced steering and driveline systems. Operating within the Auto - Parts sector, its core revenue model is driven by supplying original equipment manufacturers (OEMs) with critical components, including electric power steering (EPS), hydraulic systems, steering columns, and driveline products. The company has established a significant market position as a technology leader, particularly in electric power steering, which is essential for modern vehicles, including electric and autonomous platforms. Its extensive product portfolio and engineering services cater to a global client base, reinforcing its role as a key strategic partner in the automotive supply chain. Nexteer's operations span major automotive regions, including North America, Asia Pacific, and Europe, allowing it to leverage regional growth and diversification. The company's focus on innovation, such as steer-by-wire and advanced driver assistance systems (ADAS), positions it at the forefront of industry trends toward electrification and automation, enhancing its competitive moat and long-term relevance in a rapidly evolving market.

Revenue Profitability And Efficiency

Nexteer reported revenue of HKD 4.28 billion for the period, demonstrating its scale in the automotive supply market. However, net income was HKD 61.7 million, indicating margin pressures potentially from competitive pricing or input costs. The company generated HKD 446.2 million in operating cash flow, which comfortably covered capital expenditures of HKD 170.5 million, reflecting solid operational cash generation efficiency.

Earnings Power And Capital Efficiency

The company's diluted EPS was HKD 0.0246, a modest figure relative to its revenue base. The strong operating cash flow of HKD 446.2 million significantly exceeded net income, highlighting robust non-cash adjustments and effective working capital management. This cash generation power supports ongoing investments in R&D and manufacturing capabilities essential for its technology-driven product portfolio.

Balance Sheet And Financial Health

Nexteer maintains a conservative financial structure with total debt of HKD 91.6 million against cash and equivalents of HKD 422.3 million, resulting in a net cash position. This low leverage provides significant financial flexibility and resilience against industry cyclicality. The strong liquidity position underscores a healthy balance sheet capable of weathering economic downturns or investing in strategic initiatives.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.068 per share, which, based on the diluted EPS, implies a payout ratio exceeding 100%, suggesting a return of capital that may not be fully covered by current earnings. This policy likely aims to provide shareholder returns while balancing the need to fund growth in advanced automotive technologies and expand its global manufacturing footprint.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.1 billion, the market values Nexteer at a significant multiple to its earnings, reflecting expectations for future growth in electric and autonomous vehicle segments. A beta of 1.401 indicates higher volatility than the market, typical for automotive suppliers sensitive to economic cycles and automotive production volumes.

Strategic Advantages And Outlook

Nexteer's key advantages include its technological expertise in EPS and ADAS, which are critical for the industry's shift toward electrification. Its global presence and long-standing OEM relationships provide a stable revenue base. The outlook is tied to automotive production trends and adoption of advanced steering technologies, positioning the company to benefit from ongoing industry transformation.

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