investorscraft@gmail.com

Intrinsic ValueBAIC Motor Corporation Limited (1958.HK)

Previous CloseHK$1.85
Intrinsic Value
Upside potential
Previous Close
HK$1.85

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

BAIC Motor Corporation Limited operates as a prominent automotive manufacturer in China's competitive passenger vehicle market, generating revenue through the design, production, and sale of vehicles across multiple brand segments. The company's diversified portfolio includes luxury passenger cars and commercial vehicles under the Beijing Benz and Fujian Benz brands, mid-to-high-end models under the Beijing Brand, and mass-market vehicles through its Beijing Hyundai joint venture. This multi-brand strategy allows BAIC Motor to capture value across different consumer price points and vehicle categories, from premium sedans to more affordable family cars. The company enhances its revenue streams through engine and powertrain manufacturing, parts supply, and comprehensive after-sales services, creating an integrated automotive ecosystem. Operating in the world's largest automotive market, BAIC Motor maintains strategic joint ventures with global manufacturers like Mercedes-Benz and Hyundai, providing access to advanced technology and manufacturing expertise while serving both domestic Chinese consumers and international markets through its export operations.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 192.5 billion for the period, though net income of HKD 956 million indicates narrow profitability margins. Operating cash flow of HKD 29.1 billion demonstrates reasonable operational efficiency, while capital expenditures of HKD 5.6 billion suggest ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the evolving automotive market.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.12, the company's earnings power appears modest relative to its revenue scale. The significant operating cash flow generation compared to net income suggests non-cash charges affecting profitability. The company maintains adequate capital allocation between operational needs and strategic investments, though return metrics appear constrained by competitive market conditions and potential pricing pressures in the automotive sector.

Balance Sheet And Financial Health

BAIC Motor maintains a solid financial position with HKD 33.6 billion in cash and equivalents against total debt of HKD 8.9 billion, indicating strong liquidity and conservative leverage. The substantial cash reserves provide operational flexibility and buffer against industry cyclicality, while the moderate debt level suggests capacity for strategic investments or weathering market downturns without significant financial stress.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.10, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in maintaining cash generation capabilities despite the competitive and cyclical nature of the automotive industry, while also indicating a balanced approach to capital return versus reinvestment for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 16.7 billion and a beta of 0.49, the market appears to value the company at a significant discount to its annual revenue, reflecting concerns about profitability sustainability and growth prospects. The low beta suggests the stock is perceived as less volatile than the broader market, possibly due to its stable joint venture operations and defensive characteristics within the automotive sector.

Strategic Advantages And Outlook

BAIC Motor's strategic advantages include its prestigious joint ventures with Mercedes-Benz and Hyundai, providing access to premium technology and brand equity. The company's extensive manufacturing footprint and distribution network across China position it to benefit from domestic market recovery and electric vehicle transition, though intensifying competition and evolving consumer preferences present ongoing challenges for sustainable profitability improvement and market share retention.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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