investorscraft@gmail.com

Intrinsic ValueJiangsu Olive Sensors High-Tech Co., Ltd. (300507.SZ)

Previous Close$9.57
Intrinsic Value
Upside potential
Previous Close
$9.57

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

Jiangsu Olive Sensors High-Tech Co., Ltd. operates as a specialized automotive components manufacturer within China's dynamic auto parts sector. The company's core revenue model is derived from the development, production, and direct sales of a diverse portfolio of critical vehicle components. Its primary offerings encompass a range of automotive sensors, fuel system accessories, and precision-engineered interior plastic parts, serving the complex supply chains of both domestic and international automobile manufacturers. This positions the firm as an essential technology provider in the automotive ecosystem, focusing on components that are integral to vehicle performance, efficiency, and safety systems. The company's market position is that of a specialized supplier, leveraging its long-standing presence since 1993 to build relationships within the industry. It competes by offering integrated solutions that combine sensor technology with related plastic components, potentially creating value for OEMs seeking streamlined sourcing. Its headquarters in Yangzhou, a major industrial hub in Jiangsu province, provides strategic access to one of China's key automotive manufacturing regions, supporting its operational footprint and customer proximity.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.67 billion. It demonstrated profitability with net income of CNY 137.9 million, resulting in a net margin of around 8.3%. The business generated positive operating cash flow of CNY 187.9 million, which comfortably covered capital expenditures of CNY 192.4 million, indicating a self-sustaining operational model without significant external funding requirements for its investment activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.17, reflecting its earnings power on a per-share basis. The relationship between operating cash flow and capital expenditures suggests a disciplined approach to investment, with cash from operations nearly matching capex. This indicates a mature operational phase where investments are largely funded internally, focusing on maintaining and potentially upgrading existing production capabilities.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 274.4 million against total debt of CNY 360.6 million. This conservative debt level, relative to the company's market capitalization of approximately CNY 6.93 billion, indicates a low-leverage financial structure. The modest debt burden suggests financial flexibility and a reduced risk profile, which is supportive for navigating industry cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.0597. This dividend distribution demonstrates a commitment to returning capital to investors while retaining earnings for reinvestment. The balance between dividend payments and retained earnings suggests a strategy focused on sustainable growth alongside providing direct returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.93 billion, the market valuation reflects investor expectations for the company's position in the automotive supply chain. The exceptionally low beta of 0.129 suggests the stock has historically exhibited significantly lower volatility than the broader market, which may indicate perceived stability or specific investor base characteristics unique to this listing.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in the automotive components sector since 1993 and its specialized focus on sensor technology integrated with plastic parts. Its outlook is tied to the broader automotive industry's evolution, particularly trends toward vehicle electrification and advanced driver-assistance systems, which could drive demand for sophisticated sensors. Its Chinese operational base positions it within the world's largest automotive market.

Sources

Company Public 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