investorscraft@gmail.com

Intrinsic ValueDalian Demaishi Precision Technology Co., Ltd. (301007.SZ)

Previous Close$37.80
Intrinsic Value
Upside potential
Previous Close
$37.80

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

Dalian Demaishi Precision Technology operates as a specialized manufacturer of micro-precision shafts and precision cutting components, serving primarily the automotive and industrial motor sectors. The company's core revenue model centers on producing highly engineered mechanical parts including various automobile shafts, motor shafts, and precision cutting elements for automotive subsystems. Its comprehensive product portfolio encompasses critical components for automotive applications such as braking systems, power steering, oil pumps, wiper mechanisms, and throttle assemblies, positioning the firm within the automotive supply chain's precision manufacturing segment. Operating from its Dalian manufacturing base established in 2001, the company has developed specialized expertise in manufacturing precision shafts for diverse automotive applications including CS-ROM, EPS steering, window motors, and armature systems. The business maintains both domestic Chinese market presence and export operations, catering to automotive OEMs and component suppliers requiring high-precision mechanical solutions. Within China's competitive industrial landscape, Demaishi occupies a niche position focusing on precision metal fabrication for automotive applications, differentiating through technical manufacturing capabilities in micro-precision components rather than competing in mass-produced standard parts.

Revenue Profitability And Efficiency

For FY 2024, Dalian Demaishi reported revenue of CNY 690.4 million with net income of CNY 53.98 million, translating to a net margin of approximately 7.8%. The company demonstrated solid cash generation with operating cash flow of CNY 113.16 million, significantly exceeding net income and indicating healthy earnings quality. Capital expenditures of CNY 47.48 million suggest ongoing investment in production capabilities while maintaining positive free cash flow generation.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.35 for the fiscal year, reflecting its earnings capacity relative to the current share base. Operating cash flow substantially exceeded net income by approximately 110%, indicating strong cash conversion efficiency. The business maintained disciplined capital allocation with capex representing about 42% of operating cash flow, supporting sustainable growth without excessive capital intensity.

Balance Sheet And Financial Health

Dalian Demaishi maintains a conservative financial structure with cash and equivalents of CNY 174.92 million against total debt of CNY 122.77 million, resulting in a net cash position. This liquidity profile provides operational flexibility and financial stability. The company's balance sheet strength is further evidenced by its ability to maintain positive working capital and fund operations internally without significant leverage.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.23, representing a payout ratio of approximately 66% based on diluted EPS. This dividend policy indicates management's confidence in sustainable earnings and commitment to returning capital to shareholders while maintaining sufficient retained earnings for business reinvestment and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.0 billion, the company trades at a significant premium to book value, reflecting market expectations for future growth in the precision automotive components sector. The beta of 1.62 indicates higher volatility than the broader market, typical for specialized industrial companies with concentrated automotive exposure and sensitivity to economic cycles.

Strategic Advantages And Outlook

Dalian Demaishi's strategic position hinges on its specialized expertise in precision shaft manufacturing for automotive applications, a segment requiring technical manufacturing capabilities. The company's export activities provide diversification beyond domestic Chinese markets. Future performance will likely correlate with automotive production trends and the ongoing electrification of vehicle systems, which may create both opportunities and challenges for traditional precision component suppliers.

Sources

Company DescriptionFinancial Metrics Database

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