investorscraft@gmail.com

Intrinsic ValueGuangzhou Automobile Group Co., Ltd. (2238.HK)

Previous CloseHK$3.67
Intrinsic Value
Upside potential
Previous Close
HK$3.67

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

Guangzhou Automobile Group Co., Ltd. is a major Chinese state-owned automobile manufacturer operating in the highly competitive automotive sector. Its core revenue model integrates vehicle manufacturing with comprehensive financial and commercial services, creating a vertically synergistic ecosystem. The company produces a diverse portfolio including passenger vehicles, trucks, construction vehicles, and new energy vehicles (NEVs), alongside motorcycles and critical auto components. This diversification allows it to capture value across multiple automotive segments while mitigating single-market risks. GAC operates in a rapidly evolving market characterized by intense domestic competition and the strategic pivot toward electrification. Its market position is strengthened by joint ventures with international brands and its proprietary R&D, particularly in NEVs. The company leverages its extensive service network, including financing, insurance, leasing, and mobility solutions, to enhance customer loyalty and generate recurring revenue streams beyond initial vehicle sales. This integrated approach positions GAC as a significant player in China's automotive industry, navigating the transition from traditional combustion engines to smart, connected electric vehicles.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 107.8 billion for the period, demonstrating its significant scale. However, net income of HKD 824 million indicates thin margins, reflecting intense competition and high operational costs within the automotive manufacturing sector. Operating cash flow of HKD 10.9 billion was largely offset by substantial capital expenditures of HKD 10.9 billion, highlighting the capital-intensive nature of its operations and ongoing investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0717, indicating modest earnings power relative to its market capitalization. The significant capital expenditure nearly matching operating cash flow underscores the high reinvestment requirements necessary to maintain and develop its manufacturing capabilities and product portfolio, particularly in the competitive NEV segment, which pressures near-term capital efficiency.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of HKD 51.6 billion. Total debt is reported at HKD 29.8 billion, resulting in a conservative net cash position. This robust balance sheet provides significant financial flexibility to navigate industry cycles, fund strategic investments in new technologies, and withstand periods of market volatility or economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.04 per share. Future growth is likely tied to the successful execution of its electrification strategy and the performance of its NEV portfolio, as the global automotive industry undergoes a significant technological transformation toward sustainable mobility.

Valuation And Market Expectations

With a market capitalization of approximately HKD 73.5 billion, the market valuation appears to factor in the current competitive pressures and thin margins. A beta of 0.384 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its state-backed ownership and established market position, implying expectations of relative stability amidst sector challenges.

Strategic Advantages And Outlook

Key strategic advantages include its integrated business model, strong state backing, and established joint ventures. The outlook is contingent on its ability to successfully compete in the electrified vehicle market, manage costs effectively, and leverage its financial services division to build a sustainable ecosystem around its core manufacturing operations in a rapidly evolving automotive landscape.

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