investorscraft@gmail.com

Intrinsic ValueIAT Automobile Technology Co., Ltd. (300825.SZ)

Previous Close$9.71
Intrinsic Value
Upside potential
Previous Close
$9.71

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

IAT Automobile Technology Co., Ltd. operates as a specialized engineering services provider within China's automotive sector, focusing on comprehensive vehicle development solutions. The company generates revenue through technical consulting and research & development services spanning conventional vehicles, electric vehicles, and automotive electronics. Its service portfolio includes vehicle design, computer-aided engineering, powertrain development, prototype manufacturing, and extensive testing capabilities. Operating in the competitive auto parts industry, IAT serves automotive manufacturers requiring outsourced engineering expertise, positioning itself as a technology enabler rather than a component manufacturer. The firm has strategically expanded its capabilities to include electric vehicle design, battery system matching, and software development, reflecting the industry's transition toward electrification and digitalization. Founded in 2007 and headquartered in Beijing, the company maintains an international presence while primarily serving the Chinese automotive market, where it competes with both domestic and global engineering service providers. Its business model depends on sustained R&D investment and technical expertise to secure development contracts from automakers seeking to accelerate product development cycles while controlling internal engineering costs.

Revenue Profitability And Efficiency

For FY 2024, IAT reported revenue of approximately CNY 971 million but recorded a net loss of CNY 132.8 million, reflecting challenging operating conditions. The company's negative earnings per share of CNY -0.27 indicates profitability pressures within its service-based model. Despite the net loss, IAT generated positive operating cash flow of CNY 239.1 million, suggesting reasonable cash collection from clients. Capital expenditures of CNY 218.9 million indicate continued investment in technical capabilities and infrastructure to support future service delivery.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the negative net income position. The divergence between operating cash flow and net income suggests non-cash charges impacting profitability. IAT's capital allocation strategy emphasizes maintaining technical capabilities, with substantial investments in property, plant, and equipment relative to its revenue base. The efficiency of these investments will be critical for returning to profitability and achieving sustainable returns on capital in the competitive automotive engineering services market.

Balance Sheet And Financial Health

IAT maintains a balanced financial position with CNY 276.0 million in cash and equivalents against total debt of CNY 492.6 million. The company's debt level represents a significant liability that requires careful management given current profitability challenges. The liquidity position provides some buffer for ongoing operations, but the debt burden may constrain financial flexibility if profitability does not improve. The balance sheet structure suggests the company has utilized debt financing to support its capital-intensive service delivery model.

Growth Trends And Dividend Policy

Current financial performance indicates growth challenges, with the company operating at a loss during the period. The absence of a dividend distribution reflects management's priority to conserve capital for operational needs and potential reinvestment opportunities. The automotive engineering services market faces evolving demands as manufacturers transition to electric and connected vehicles, creating both challenges and potential growth avenues for specialized providers like IAT. Future growth will depend on securing substantial development contracts and improving project profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.9 billion, the market appears to be valuing IAT based on its technological capabilities and market position rather than current earnings. The beta of 1.43 indicates higher volatility than the broader market, reflecting investor perception of elevated business risk in the automotive technology sector. The valuation suggests expectations for future recovery and potential participation in China's automotive technology development, particularly in electric vehicle segments, despite current financial performance challenges.

Strategic Advantages And Outlook

IAT's strategic position hinges on its comprehensive technical capabilities and established relationships within China's automotive industry. The company's expertise in both conventional and electric vehicle development provides diversification benefits as the industry transitions. However, the outlook remains challenging due to competitive pressures and the need to improve project economics. Success will depend on securing higher-margin contracts, managing debt obligations, and effectively leveraging its technical expertise in the evolving automotive landscape, particularly in electric vehicle and software development areas where demand is growing.

Sources

Company financial reportsStock exchange disclosures

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