investorscraft@gmail.com

Intrinsic ValueTianjin Pengling Group Co.,Ltd (300375.SZ)

Previous Close$5.54
Intrinsic Value
Upside potential
Previous Close
$5.54

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

Tianjin Pengling Group operates as a specialized automotive components manufacturer, focusing on the research, development, and production of fluid pipeline systems and sealing solutions for vehicle manufacturers. The company's core revenue model is built on supplying original equipment manufacturers (OEMs) with critical rubber and plastic components that are essential for vehicle thermal management, fuel systems, and climate control. Its comprehensive product portfolio includes cooling lines, fuel hoses, air conditioning pipelines, and various sealing strips that meet stringent automotive industry standards. Operating within China's vast automotive supply chain, Pengling serves both domestic and international powertrain manufacturers, positioning itself as a technical specialist in fluid transfer and sealing technologies. The company leverages its three-decade industry experience to maintain relationships with automotive OEMs, competing in a segment characterized by high quality requirements and technical specifications. Its market position reflects a focus on manufacturing reliability rather than brand visibility, serving as a behind-the-scenes enabler for vehicle assembly operations across multiple automotive subsystems.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.46 billion for the period, achieving a net income of CNY 77.7 million. This translates to a net profit margin of approximately 3.2%, indicating relatively thin margins characteristic of automotive component suppliers. Operating cash flow was negative at CNY -28.3 million, while capital expenditures totaled CNY -55.6 million, suggesting ongoing investment in production capabilities despite cash flow pressures. The diluted EPS of CNY 0.10 reflects the modest profitability achieved across its substantial revenue base.

Earnings Power And Capital Efficiency

Pengling's earnings power appears constrained by the competitive nature of automotive component manufacturing, with return metrics reflecting the capital-intensive requirements of maintaining production facilities and R&D capabilities. The company's ability to generate CNY 77.7 million in net income from its asset base demonstrates operational viability, though efficiency metrics would benefit from comparative industry analysis. The negative operating cash flow position warrants monitoring for sustainability of current business operations without external financing requirements.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 519 million against total debt of CNY 319 million, indicating a conservative leverage profile. This cash-heavy balance sheet provides financial flexibility, though the negative operating cash flow raises questions about cash preservation strategies. The debt-to-equity structure appears manageable, with sufficient liquidity coverage for near-term obligations and potential operational investments.

Growth Trends And Dividend Policy

Pengling demonstrates a commitment to shareholder returns through its dividend payment of CNY 0.035 per share, representing a payout ratio of approximately 35% based on current EPS. The company's growth trajectory appears aligned with broader automotive production cycles, with revenue scale suggesting established customer relationships. Future growth will likely depend on automotive industry demand patterns and the company's ability to secure new OEM contracts while maintaining existing partnerships.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.94 billion, the company trades at a price-to-earnings ratio around 50.7x based on current earnings, indicating market expectations for future growth or recovery. The beta of 1.24 suggests higher volatility than the broader market, reflecting sensitivity to automotive industry cycles and economic conditions affecting vehicle production and consumer demand.

Strategic Advantages And Outlook

Pengling's strategic advantages include its long-standing industry presence since 1988 and specialized expertise in automotive fluid systems. The company's focus on technical manufacturing rather than consumer branding provides stability through B2B relationships, though it remains exposed to automotive production volatility. The outlook depends on China's automotive sector performance, electric vehicle adoption rates requiring new fluid system designs, and the company's ability to adapt to evolving automotive technologies while maintaining cost competitiveness.

Sources

Company descriptionFinancial metrics provided

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