investorscraft@gmail.com

Intrinsic ValueChongqing Jianshe Vehicle System Co., Ltd. (200054.SZ)

Previous Close$1.22
Intrinsic Value
Upside potential
Previous Close
$1.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chongqing Jianshe Vehicle System operates as a specialized automotive components manufacturer with a core focus on producing automotive air-conditioning compressors for the Chinese and international markets. The company's product portfolio includes rotary vane, swash-plate, and electric compressors, positioning it within the evolving automotive thermal management sector. As a subsidiary of China South Industries Group Corporation, the company benefits from established industrial connections while serving both traditional internal combustion engine vehicles and the growing electric vehicle segment. Beyond its primary compressor business, the company maintains diversified operations including tooling and mold design, motorcycle engine production, and research development across mechanical, electrical, and environmental protection products. This diversification provides additional revenue streams while leveraging the company's manufacturing expertise. The company's market position reflects its long industrial heritage dating back to 1889, though it operates in a highly competitive automotive supply chain where technological advancement and cost efficiency are critical determinants of success. The 2017 rebranding from Chongqing Jianshe Motorcycle Co., Ltd. signifies a strategic shift toward comprehensive vehicle systems, aligning with broader automotive industry trends toward integrated component solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 464.1 million for FY2023 but experienced significant financial challenges with a net loss of HKD 69.3 million. This negative profitability resulted in diluted earnings per share of -HKD 0.58, indicating substantial pressure on margins. Operating cash flow remained positive at HKD 2.5 million, though capital expenditures of HKD 19.0 million suggest ongoing investment requirements that exceeded operational cash generation during the period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The modest positive operating cash flow of HKD 2.5 million indicates some ability to generate cash from core operations, but this was insufficient to cover capital investment needs. The company's capital allocation strategy appears focused on maintaining production capabilities despite challenging market conditions, as evidenced by capital expenditures that significantly exceeded operating cash flow.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 137.2 million against total debt of HKD 541.0 million, indicating a leveraged financial structure. This debt level relative to the company's market capitalization of approximately HKD 145.6 million suggests significant financial leverage. The balance sheet structure warrants attention to debt servicing capacity, particularly given the current loss-making operational environment.

Growth Trends And Dividend Policy

Financial performance in FY2023 reflects contraction rather than growth, with the company reporting a substantial net loss. No dividend was distributed during the period, consistent with the challenging financial results. The company's historical transition from motorcycle manufacturing to vehicle systems suggests an ongoing strategic repositioning, though current financial metrics indicate implementation challenges in this evolution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 145.6 million, the company trades at a significant discount to its reported revenue base. The negative beta of 0.325 suggests lower correlation with broader market movements, potentially reflecting company-specific factors dominating valuation considerations. Market expectations appear tempered given the current financial performance and leveraged balance sheet structure.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established industrial presence and affiliation with the China South Industries Group Corporation. Its product diversification across compressor types and involvement in electric compressor development positions it for automotive industry transitions. However, the outlook remains challenging given current financial performance, with success dependent on operational turnaround, effective debt management, and capitalizing on automotive sector evolution, particularly in the Chinese market.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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