investorscraft@gmail.com

Intrinsic ValueNanJing AoLian AE&EA Co.,Ltd (300585.SZ)

Previous Close$17.47
Intrinsic Value
Upside potential
Previous Close
$17.47

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

NanJing AoLian AE&EA Co., Ltd. operates as a specialized automotive components manufacturer within China's dynamic auto parts sector. The company's core revenue model is built on the research, development, production, and sale of critical electronic control systems for both traditional and new energy vehicles. Its diverse product portfolio includes electronic accelerator pedal assemblies, shift controllers, vehicle air conditioning controllers, and specialized components for electric vehicles such as high-voltage power distribution boxes. Operating in the highly competitive Chinese automotive supply chain, the company serves original equipment manufacturers requiring precision electronic components. Its market position is that of a domestic specialist focused on power and body control systems, navigating the industry's transition toward electrification. The company must compete with both larger integrated suppliers and specialized firms while leveraging its two decades of experience since its 2001 founding. This positioning requires continuous technological adaptation to meet evolving automotive standards and OEM specifications in a rapidly transforming transportation landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately 440 million CNY for the period but experienced a net loss of 8.5 million CNY, indicating margin pressure within its operating environment. Despite the negative bottom line, the business generated positive operating cash flow of 27.4 million CNY, suggesting reasonable working capital management. Capital expenditures of 22.8 million CNY were substantial relative to cash flow, reflecting ongoing investment in production capabilities. The diluted EPS of -0.0497 reflects the challenging profitability conditions faced during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the negative net income position. The positive operating cash flow generation provides some buffer, but the company's ability to convert revenue into sustainable profits requires improvement. Capital efficiency metrics would benefit from analysis of historical trends to determine whether current investment levels are translating into future growth potential, particularly as the automotive industry undergoes significant technological transitions.

Balance Sheet And Financial Health

The balance sheet shows a cash position of 80.7 million CNY against total debt of approximately 50 million CNY, providing a moderate liquidity cushion. The debt level appears manageable relative to the company's scale, though the loss-making position bears monitoring for long-term financial health. The cash-to-debt ratio suggests the company maintains some financial flexibility to navigate current operational challenges without immediate liquidity concerns.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a nominal dividend payment of 0.01 CNY per share, indicating a commitment to shareholder returns despite current headwinds. Growth trends would benefit from comparative analysis with prior periods to determine whether the current revenue level represents a contraction or stabilization. The company's positioning in both traditional and new energy vehicle components suggests potential exposure to growth segments within the evolving automotive market.

Valuation And Market Expectations

With a market capitalization of approximately 2.87 billion CNY, the market appears to be valuing the company beyond its current earnings power, potentially reflecting expectations for recovery or growth in the electric vehicle component segment. The beta of 0.852 suggests the stock exhibits slightly less volatility than the broader market, possibly indicating perceived stability despite current profitability challenges. Valuation metrics would require normalization for cyclical factors affecting the automotive sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in China's automotive supply chain and product diversification across both traditional and new energy vehicle components. Its outlook is tied to the broader automotive industry's evolution, particularly the adoption rate of electric vehicles in China. Success will depend on effectively navigating the technological transition while improving operational efficiency to return to profitability. The company's ability to secure contracts with leading OEMs will be critical for future growth.

Sources

Company filingsMarket 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