investorscraft@gmail.com

Intrinsic ValueWINBO-Dongjian Automotive Technology Co., Ltd. (300978.SZ)

Previous Close$12.26
Intrinsic Value
Upside potential
Previous Close
$12.26

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

WINBO-Dongjian Automotive Technology Co., Ltd. operates as a specialized automotive components manufacturer focused on exterior and functional systems for various vehicle segments. The company's core revenue model centers on the research, development, production, and sale of vehicle loading decoration systems, front and rear protection systems, interconnected intelligent electromechanical systems, and roof loading systems. These products serve a diverse range of vehicle types including SUVs, sedans, MPVs, off-road vehicles, and pickups, positioning the company within the broader automotive aftermarket and OEM supply chain. Operating from its Foshan headquarters since 2003, WINBO-Dongjian has established an international footprint with distribution to approximately 90 countries, demonstrating global market penetration beyond its domestic Chinese base. The company competes in the auto parts sector by offering integrated solutions that combine decorative and functional elements, catering to both aesthetic customization and practical utility needs in the automotive industry. This dual focus allows the company to address multiple market segments within the vehicle accessories space, from basic protection components to more sophisticated interconnected electromechanical systems.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.19 billion for the fiscal period, with net income reaching CNY 150.4 million. This translates to a net profit margin of approximately 6.9%, indicating moderate profitability within the competitive auto parts sector. Operating cash flow of CNY 315.7 million significantly exceeded net income, suggesting healthy cash conversion efficiency and robust operational performance relative to reported earnings.

Earnings Power And Capital Efficiency

WINBO-Dongjian demonstrated solid earnings power with diluted EPS of CNY 0.36. The company maintained positive operating cash flow generation while managing capital expenditures of CNY 113.6 million, reflecting disciplined investment in productive capacity. The relationship between operating cash flow and capital expenditures indicates reasonable capital allocation efficiency in supporting business operations and growth initiatives.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 498.9 million against total debt of CNY 240.6 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and indicates low leverage risk. The balance sheet structure suggests capacity for both operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.35. This dividend represents a substantial payout relative to earnings, indicating management's commitment to returning capital to shareholders. The international reach spanning 90 countries provides a diversified growth platform, though specific historical growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.86 billion, the company trades at a P/E ratio of around 32 times trailing earnings based on the provided net income. The beta of 0.587 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable business characteristics within the automotive components sector.

Strategic Advantages And Outlook

WINBO-Dongjian's strategic position benefits from its extensive international distribution network and diversified product portfolio across multiple vehicle segments. The company's focus on both decorative and functional automotive systems provides revenue diversification. Its established presence since 2003 and global reach to 90 countries represent significant competitive advantages in scaling manufacturing and distribution capabilities within the automotive technology sector.

Sources

Company description and financial data provided

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