investorscraft@gmail.com

Intrinsic ValueZhejiang Songyuan Automotive Safety Systems Co.,Ltd. (300893.SZ)

Previous Close$24.74
Intrinsic Value
Upside potential
Previous Close
$24.74

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

Zhejiang Songyuan Automotive Safety Systems operates as a specialized manufacturer within China's automotive supply chain, focusing exclusively on passive safety systems. The company's core revenue model derives from the research, development, production, and sale of critical safety components, primarily seat belt assemblies and related parts. It serves both mainstream automakers and seat factories, embedding its products directly into vehicle manufacturing processes. This positions Songyuan within the broader automotive safety sector, which is characterized by stringent regulatory standards and high barriers to entry due to safety certification requirements. The company has established itself as a domestic supplier with international reach, leveraging its 2001 founding to build long-term relationships within the industry. Its specialization in passive safety systems creates a focused market niche, distinct from broader automotive parts manufacturers. This strategic focus allows for deep expertise in safety-critical components that are essential for vehicle compliance and consumer protection standards worldwide.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.97 billion with net income of CNY 260 million, translating to a net margin of approximately 13.2%. The diluted EPS stood at CNY 1.14, reflecting efficient earnings conversion from operations. Operating cash flow of CNY 140 million was substantially lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 621 million significantly exceeded operating cash flow, suggesting aggressive investment in capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

Songyuan demonstrated solid earnings power with CNY 260 million in net income, though the substantial capital expenditure program resulted in negative free cash flow for the period. The company's investment in fixed assets appears strategic rather than maintenance-oriented, potentially targeting future growth opportunities. The efficiency of these capital investments will be crucial to monitor as they mature and contribute to future revenue streams and profitability metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 240 million in cash against total debt of CNY 963 million, indicating a leveraged financial position. The debt-to-equity ratio appears elevated, though common for capital-intensive manufacturing businesses undergoing expansion. The company's ability to service this debt will depend on future cash flow generation from current investments. The liquidity position requires careful monitoring given the substantial debt obligations relative to cash reserves.

Growth Trends And Dividend Policy

Despite significant capital investments, the company maintained a dividend payment of CNY 0.14286 per share, demonstrating commitment to shareholder returns. The aggressive capex program suggests management is prioritizing growth initiatives, potentially targeting market share expansion or new product development. The balance between reinvestment and distributions will be key to evaluating the company's long-term growth strategy and capital allocation priorities in the evolving automotive safety market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.39 billion, the company trades at a P/E ratio of around 36 times FY 2024 earnings, reflecting market expectations for future growth. The negative beta of -0.036 suggests low correlation with broader market movements, potentially indicating specialized investor base or unique business characteristics. This valuation premium implies investor confidence in the company's ability to successfully execute its growth strategy and improve returns on recent investments.

Strategic Advantages And Outlook

Songyuan's strategic advantage lies in its specialized focus on automotive passive safety systems, a segment with high technical and regulatory barriers. The company's established relationships with automakers and seat factories provide stable demand channels. The outlook depends on successful utilization of recent capital investments and adaptation to evolving automotive safety standards, particularly with increasing electrification and autonomous driving trends that may reshape safety system requirements.

Sources

Company financial statementsShenzhen Stock Exchange filings

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