investorscraft@gmail.com

Intrinsic ValueHamaton Automotive Technology Co., Ltd (300643.SZ)

Previous Close$19.32
Intrinsic Value
Upside potential
Previous Close
$19.32

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

Hamaton Automotive Technology Co., Ltd operates as a specialized manufacturer and global supplier of tire pressure monitoring systems (TPMS) and related automotive components. The company's core revenue model centers on the production and distribution of essential tire maintenance products, including TPMS sensors, various valve systems for commercial and passenger vehicles, tire gauges, and specialized maintenance tools. Operating within the competitive automotive manufacturing sector, Hamaton has established itself as a niche player focused on tire safety and maintenance technologies rather than vehicle assembly. The company's market positioning leverages its long-standing industry presence since 1993, serving global automotive markets from its Hangzhou headquarters. Hamaton's product portfolio addresses both original equipment manufacturer requirements and aftermarket replacement needs, creating diversified revenue streams across different automotive market segments. This strategic focus on specialized components rather than complete vehicle systems allows the company to maintain relevance across various automotive industry cycles while capitalizing on growing regulatory requirements for vehicle safety systems worldwide. The company's international footprint demonstrates its ability to compete in global markets despite being headquartered in China, suggesting established quality standards and supply chain capabilities that meet international automotive industry requirements.

Revenue Profitability And Efficiency

Hamaton generated revenue of approximately CNY 1.08 billion for the period, achieving net income of CNY 123.6 million. The company demonstrated solid operational cash flow generation of CNY 172.2 million, significantly exceeding its capital expenditure requirements of CNY 34.1 million. This positive cash flow dynamic indicates efficient working capital management and suggests the business model can fund operations while maintaining investment capacity. The relationship between operating cash flow and net income appears healthy, reflecting sustainable earnings quality.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.54, translating to a net profit margin of approximately 11.4%. This margin level indicates reasonable pricing power within its specialized automotive component niche. The substantial operating cash flow relative to net income suggests strong earnings conversion efficiency. Capital expenditure requirements remain moderate compared to operating cash generation, supporting the company's ability to self-fund growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

Hamaton maintains a conservative financial structure with cash and equivalents of CNY 254 million significantly outweighing total debt of just CNY 6.7 million. This minimal leverage position provides substantial financial resilience and operational flexibility. The strong liquidity position, coupled with negligible debt obligations, positions the company to weather industry downturns and pursue strategic opportunities without significant financial constraints. The balance sheet structure reflects a low-risk financial profile.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend per share of CNY 0.16. This represents a payout ratio of approximately 30% based on diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for reinvestment. The dividend policy, combined with the company's strong cash generation capabilities, suggests management's confidence in sustainable earnings power and commitment to shareholder value creation alongside internal growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.34 billion, the company trades at a price-to-earnings ratio of around 43 times based on current earnings. This valuation multiple reflects market expectations for future growth potential in the automotive safety components sector. The beta of 0.884 indicates slightly less volatility than the broader market, potentially reflecting the company's niche positioning and stable automotive industry exposure.

Strategic Advantages And Outlook

Hamaton's strategic advantages include its specialized focus on TPMS and tire maintenance products, global distribution capabilities, and long-standing industry relationships. The company's outlook appears supported by increasing regulatory requirements for vehicle safety systems worldwide and the consistent aftermarket demand for replacement components. Its strong balance sheet provides flexibility to navigate industry cycles and potentially capitalize on consolidation opportunities within the automotive components sector.

Sources

Company financial statementsMarket 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