investorscraft@gmail.com

Intrinsic ValueNingbo Fangzheng Automobile Mould Co.,Ltd. (300998.SZ)

Previous Close$22.95
Intrinsic Value
Upside potential
Previous Close
$22.95

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

Ningbo Fangzheng Automobile Mould operates as a specialized manufacturer of automotive plastic molds, serving the global automotive supply chain from its base in Ninghai, China. The company's core revenue model centers on the research, development, and production of high-precision injection molds for critical vehicle components, including bumpers, dashboards, door panels, and consoles. This positions it within the capital-intensive tooling segment of the auto parts sector, where it acts as a key supplier to both domestic Chinese automakers and international automotive brands. Its comprehensive product portfolio, which also encompasses low-pressure injection molds and precision molds for air conditioning systems, demonstrates a focused technical expertise in plastic molding technologies essential for modern vehicle interior and exterior manufacturing. The firm's long-standing presence since 1999 has allowed it to cultivate deep industry relationships, navigating the competitive landscape by emphasizing engineering capabilities and production quality. Its market position is inherently linked to the investment cycles of automotive OEMs, as mold sales are typically tied to new vehicle program launches, making its business moderately cyclical yet essential to the industry's product development pipeline.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 970 million. However, it recorded a net loss of CNY 9.3 million, resulting in negative diluted earnings per share of CNY -0.07. Despite the negative bottom line, the firm generated a positive operating cash flow of CNY 88.7 million, indicating that its core operations remained cash-generative. The significant capital expenditures of CNY -237.9 million suggest ongoing investments in production capacity and technology.

Earnings Power And Capital Efficiency

The negative net income reflects pressure on earnings power during the period, likely due to industry cyclicality or competitive pricing. The positive operating cash flow, which substantially exceeded the net loss, points to non-cash charges impacting profitability. The high level of capital expenditure relative to operating cash flow indicates a capital-intensive business model, with current investments potentially aimed at securing future production contracts and enhancing long-term operational efficiency.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 626.2 million. Total debt stands at CNY 402.2 million, resulting in a conservative net cash position. This strong balance sheet provides financial flexibility to weather industry downturns and fund strategic investments. The substantial cash reserves relative to its market capitalization suggest a financially prudent management approach.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payment of CNY 0.1 per share, signaling management's confidence in its cash position and medium-term prospects. The aggressive capital expenditure program indicates a focus on growth and capacity expansion. The trajectory suggests a strategy of investing through the cycle to capture future demand in the automotive mold market, particularly as the industry evolves with new vehicle platforms and electrification trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.73 billion, the market appears to be valuing the company beyond its current earnings, potentially anticipating a recovery in profitability. The beta of 0.987 indicates stock performance that closely tracks the broader market. The valuation likely incorporates expectations for improved operational performance following the completion of its capital investment cycle and a rebound in automotive production schedules.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term industry presence, specialized technical expertise in automotive plastic molds, and strong balance sheet. The outlook is contingent on the recovery of automotive production volumes and the successful commercialization of its recent capacity investments. Its position in the Chinese automotive supply chain provides exposure to both domestic market growth and potential international expansion opportunities as global automakers continue to source components from China.

Sources

Company FilingsShenzhen Stock Exchange

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