investorscraft@gmail.com

Intrinsic ValueFuxin Dare Automotive Parts Co., Ltd. (300473.SZ)

Previous Close$34.10
Intrinsic Value
Upside potential
Previous Close
$34.10

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

Fuxin Dare Automotive Parts Co., Ltd. operates as a specialized automotive component manufacturer within China's expansive automotive supply chain. The company's core revenue model centers on the research, development, and sale of a diversified portfolio of automotive parts, primarily targeting both domestic and international vehicle manufacturers. Its product offerings are strategically segmented into critical systems, including electric and mechanical pumps, which are essential for vehicle propulsion and thermal management. Furthermore, the company produces advanced noise reduction, thermal insulation, and lightweight products that address the industry's evolving demands for efficiency and comfort. This is complemented by a growing focus on electronic control and automotive electronic products, positioning it at the intersection of traditional mechanical components and modern vehicle electrification. Operating from its base in Fuxin, the company navigates the highly competitive consumer cyclical sector by leveraging its integrated R&D and manufacturing capabilities. Its market position is that of a specialized supplier, serving the needs of automakers requiring reliable, technologically relevant components for conventional and increasingly electrified vehicle platforms, amidst intense competition from both local and global parts suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.51 billion. However, profitability was constrained, with net income of CNY 32.4 million, indicating thin margins in a competitive operating environment. The company demonstrated solid cash generation, with operating cash flow reaching CNY 474.5 million, significantly exceeding its net income and suggesting healthy operational efficiency in converting sales into cash.

Earnings Power And Capital Efficiency

The company's earnings power is currently modest, as reflected in a diluted earnings per share of CNY 0.22. Capital allocation appears disciplined, with capital expenditures of CNY 198.7 million focused on maintaining and potentially expanding production capabilities. The substantial operating cash flow provides a strong foundation for funding these investments internally, supporting sustainable operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 247.6 million against total debt of CNY 560.7 million. This indicates a leveraged but manageable financial structure. The company's ability to generate robust operating cash flow relative to its debt obligations is a key factor in assessing its overall financial health and liquidity risk profile.

Growth Trends And Dividend Policy

Current growth trends are not explicitly detailed in the provided data. The company has adopted a conservative dividend policy, with a dividend per share of zero for the period. This suggests a strategic preference for retaining all earnings to reinvest back into the business, potentially for research, development, or debt reduction, rather than distributing cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.86 billion, the market valuation implies certain growth or margin improvement expectations from current levels. The notably low beta of 0.228 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect investor perception of its defensive characteristics or specific risk profile within the automotive sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and integrated R&D and manufacturing approach. Its involvement in components for electrification and lightweighting aligns with key automotive industry trends. The outlook will depend on its ability to capitalize on these trends, improve profitability amidst competitive pressures, and effectively manage its capital structure to support long-term growth initiatives in a dynamic market.

Sources

Company Financials

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