investorscraft@gmail.com

Intrinsic ValueNingbo Shuanglin Auto Parts Co.,Ltd. (300100.SZ)

Previous Close$36.01
Intrinsic Value
Upside potential
Previous Close
$36.01

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

Ningbo Shuanglin Auto Parts Co., Ltd. operates as a specialized automotive component manufacturer within China's dynamic auto parts sector. The company generates revenue through the design, production, and sale of a diverse portfolio of precision-engineered products. Its core offerings encompass automotive interior and exterior trim system parts, wheel hub bearings, precision injection molding products, and critical seat system components. A significant strategic focus involves catering to the evolving new energy vehicle (NEV) market with transmissions and electric drives, positioning the firm at the intersection of traditional automotive manufacturing and the high-growth electric mobility transition. As a subsidiary of Shuanglin Group Co., Ltd., it benefits from integrated supply chain capabilities and established industrial relationships. The company's market position is anchored in its manufacturing expertise and its role as a domestic supplier within the world's largest automotive market, navigating the competitive landscape by serving both conventional and electric vehicle OEMs with essential subsystems and components.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.91 billion, demonstrating its operational scale. Profitability was robust, with net income reaching CNY 497 million, translating to a net profit margin of approximately 10.1%. The company generated strong operating cash flow of CNY 671 million, which comfortably covered capital expenditures of CNY 296 million, indicating healthy cash generation from core operations that supports reinvestment and financial flexibility.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted earnings per share of CNY 1.25. The substantial operating cash flow, which significantly exceeds net income, suggests high-quality earnings and efficient working capital management. The positive spread between operating cash flow and capital expenditures points to the company's ability to self-fund growth initiatives while maintaining operational integrity, reflecting solid capital efficiency in its manufacturing-centric business model.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 622 million against total debt of CNY 798 million, indicating a manageable leverage profile. The net debt position is relatively modest, suggesting the company is not over-leveraged. This financial structure provides a stable foundation for ongoing operations and potential strategic investments, particularly in the capital-intensive automotive sector, without imposing excessive financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.142. The payout ratio appears conservative relative to earnings, allowing for retained earnings to fund future growth, especially in the expanding NEV segment. The strategic focus on electric drives positions the company to capitalize on structural shifts within the automotive industry, suggesting a growth trajectory aligned with market evolution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 26.3 billion, the market assigns a significant valuation multiple relative to current earnings, reflecting expectations for future growth, particularly in its NEV-related businesses. A beta of 0.622 indicates the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the automotive sector with a moderated risk profile.

Strategic Advantages And Outlook

The company's primary strategic advantages include its established manufacturing capabilities, diverse product portfolio, and strategic pivot towards new energy vehicle components. Being part of the Shuanglin Group provides synergies and scale benefits. The outlook is tied to the health of the Chinese automotive market and the successful execution of its NEV strategy, with the potential to capture market share as the industry continues its electrification transition.

Sources

Company FilingsShenzhen Stock Exchange

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