investorscraft@gmail.com

Intrinsic ValueFAWER Automotive Parts Limited Company (200030.SZ)

Previous Close$3.15
Intrinsic Value
Upside potential
Previous Close
$3.15

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

FAWER Automotive Parts Limited Company operates as a comprehensive automotive component manufacturer within China's competitive auto parts sector. The company generates revenue through the design, production, and distribution of a diverse portfolio of automotive systems, including chassis modules, thermal management solutions, steering and safety products, and engine accessories. Its core business model involves supplying both original equipment manufacturers and aftermarket channels, with additional revenue streams from exports to markets in the United States and Europe. FAWER maintains a strategic position as a key supplier within China's automotive value chain, leveraging its technical capabilities in aluminum alloy parts, electronic refrigerant valves, and transmission components. The company's market positioning is strengthened by its long-standing industry presence since 1998 and its geographical base in Changchun, a major automotive manufacturing hub. This established footprint allows FAWER to serve domestic automakers while developing specialized products for evolving vehicle technologies, including components relevant to both traditional and new energy vehicles.

Revenue Profitability And Efficiency

FAWER reported revenue of HKD 16.47 billion for the period, demonstrating its substantial scale within the automotive components market. The company achieved net income of HKD 676 million, translating to a net profit margin of approximately 4.1%. Operating cash flow generation was robust at HKD 470 million, supporting ongoing business operations while capital expenditures of HKD 434 million indicate continued investment in production capacity and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of HKD 0.39, reflecting its earnings capacity relative to its equity base. FAWER's capital allocation strategy appears balanced between reinvestment and shareholder returns, with capital expenditures nearly matching operating cash flow. This suggests a focus on maintaining operational capabilities without excessive leverage to growth, positioning the company for steady performance in the cyclical automotive industry.

Balance Sheet And Financial Health

FAWER maintains a conservative financial structure with cash and equivalents of HKD 2.10 billion significantly exceeding total debt of HKD 810 million. This strong liquidity position provides substantial financial flexibility and resilience against industry downturns. The net cash position indicates a low-risk balance sheet that can support both operational needs and strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing HKD 0.16278 per share. This dividend yield, combined with the company's stable financial profile, suggests a balanced approach to capital distribution. FAWER's growth trajectory is tied to the broader Chinese automotive market, with its diverse product portfolio providing some insulation against segment-specific volatility while maintaining exposure to industry-wide trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.37 billion, the market values FAWER at a price-to-earnings multiple that reflects its position in the automotive supply chain. The beta of 0.572 indicates lower volatility compared to the broader market, suggesting investor perception of relative stability within the cyclical auto parts sector. This valuation incorporates expectations for steady performance rather than aggressive growth.

Strategic Advantages And Outlook

FAWER's strategic advantages include its comprehensive product range, established customer relationships, and technical expertise in key automotive systems. The company's outlook is closely linked to Chinese automotive production trends and the evolution toward electrified vehicles, where its thermal management and electronic components could see increased demand. Its strong balance sheet provides a foundation for navigating industry transitions while maintaining operational stability.

Sources

Company filingsFinancial data provider

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