investorscraft@gmail.com

Intrinsic ValueSichuan Chuanhuan Technology Co.,Ltd. (300547.SZ)

Previous Close$35.76
Intrinsic Value
Upside potential
Previous Close
$35.76

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

Sichuan Chuanhuan Technology operates as a specialized manufacturer of rubber hose systems within China's automotive components sector. The company's core revenue model centers on the research, development, production, and sale of a comprehensive portfolio of fluid transfer solutions, including cooling system hoses, fuel series hoses, turbocharger pipelines, and brake system components. These products serve critical functions for automobiles, motorcycles, and various machinery manufacturers, positioning the firm within the essential automotive supply chain. Chuanhuan Technology has established an international footprint through exports to key markets including North America, Japan, Europe, and emerging economies like India and Vietnam, demonstrating its competitive capabilities beyond domestic borders. The company's market position reflects a focused specialization in rubber hose technology, catering to both original equipment manufacturers and aftermarket demands with technically demanding applications. This strategic focus on engineered fluid transfer systems provides a defensive niche within the broader automotive components industry, though it remains subject to cyclical automotive production trends and global supply chain dynamics.

Revenue Profitability And Efficiency

For FY 2024, Sichuan Chuanhuan Technology reported revenue of approximately CNY 1.36 billion with net income of CNY 202.7 million, translating to a healthy net margin of 14.9%. The company generated operating cash flow of CNY 201.0 million, closely aligning with its net profitability, indicating quality earnings conversion. Capital expenditures of CNY 51.4 million suggest moderate reinvestment requirements relative to the company's operational scale, supporting efficient capital deployment in its manufacturing operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.94 for the fiscal year. Operating cash flow coverage of net income appears strong at nearly 100%, reflecting efficient working capital management. The modest capital expenditure program relative to operating cash generation suggests the business operates with capital-light characteristics, potentially supporting attractive returns on invested capital, though specific ROIC figures are not verifiable from the provided data.

Balance Sheet And Financial Health

Chuanhuan Technology maintains a conservative financial structure with cash and equivalents of CNY 230.2 million against total debt of CNY 76.4 million, resulting in a net cash position. This robust liquidity profile provides significant financial flexibility and resilience against industry cyclicality. The low debt level relative to equity indicates a strong balance sheet capable of weathering economic downturns or supporting strategic investments without excessive leverage.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.417 per share. This dividend payout represents approximately 44% of diluted EPS, balancing income return to shareholders with retained earnings for business reinvestment. The international export presence suggests growth opportunities beyond domestic Chinese markets, though specific historical growth rates are not verifiable from the current dataset.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.39 billion, the company trades at a P/E ratio of around 46 times trailing earnings, suggesting market expectations for future growth. The beta of 0.34 indicates lower volatility relative to the broader market, potentially reflecting the company's defensive niche characteristics and stable automotive supplier positioning despite cyclical end-markets.

Strategic Advantages And Outlook

Chuanhuan Technology's strategic advantages include its specialized technical expertise in rubber hose manufacturing and established international customer relationships. The company's export diversification provides geographic risk mitigation while leveraging China's manufacturing cost advantages. The outlook remains tied to global automotive production trends, though the essential nature of its components and technological specialization provide some insulation from pure commoditization pressures in the automotive supply chain.

Sources

Company financial reportingMarket data

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