investorscraft@gmail.com

Intrinsic ValueUnited Faith Auto-Engineering Co., Ltd. (301112.SZ)

Previous Close$38.65
Intrinsic Value
Upside potential
Previous Close
$38.65

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

United Faith Auto-Engineering Co., Ltd. operates as a specialized industrial automation solutions provider primarily serving the automotive manufacturing sector. The company's core revenue model centers on the design, development, and production of custom industrial automation integration products and intelligent production equipment. Its comprehensive offerings include automated assembly units and related accessories that enhance manufacturing efficiency for global clients. Operating within the competitive auto parts industry, United Faith has established a niche by providing tailored automation solutions that address complex production challenges. The company serves a diverse industrial client base spanning automobile manufacturing, electronic appliances, engineering machinery, and rail transportation sectors. Its international footprint extends across China, Japan, Southeast Asia, and the Americas, positioning it as a growing participant in industrial automation markets. This geographical diversification helps mitigate regional economic fluctuations while providing access to emerging manufacturing hubs. The company's focus on intelligent production equipment aligns with industry trends toward Industry 4.0 and smart manufacturing adoption.

Revenue Profitability And Efficiency

The company reported revenue of CNY 665.6 million for the period, demonstrating its operational scale within the industrial automation segment. However, net income of CNY 5.0 million indicates narrow profitability margins, suggesting competitive pricing pressures or elevated operational costs. Operating cash flow of CNY 4.9 million was nearly equivalent to net income, indicating reasonable cash conversion from accounting profits. Capital expenditures of CNY -21.2 million reflect ongoing investments in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

United Faith generated diluted earnings per share of CNY 0.0449, reflecting modest earnings power relative to its market capitalization. The company's capital allocation strategy appears balanced between reinvestment and shareholder returns, as evidenced by the dividend payment. The relationship between operating cash flow and capital expenditures suggests a focus on maintaining rather than aggressively expanding production assets, which may indicate a mature phase in its current business cycle.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 508.9 million, significantly exceeding its total debt of CNY 21.3 million. This conservative financial structure provides substantial flexibility to navigate industry cycles and pursue strategic opportunities. The minimal debt burden relative to cash reserves indicates low financial risk and capacity to fund operations without relying on external financing in the near term.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.1 per share. This dividend yield, combined with the company's cash-rich balance sheet, suggests a commitment to returning capital to investors while maintaining financial stability. The relationship between current profitability and the dividend payout will be critical to monitor for sustainability, particularly given the competitive nature of the industrial automation sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.2 billion, the market appears to be pricing in future growth prospects beyond current profitability levels. The beta of 0.993 indicates stock volatility closely aligned with broader market movements. The valuation multiple reflects investor expectations for improved margin expansion and revenue growth as the company scales its automation solutions globally.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its specialized expertise in automotive automation and diversified industrial client base. Its international presence provides exposure to global manufacturing trends, particularly the adoption of smart factory technologies. The outlook will depend on execution in capturing market share within the evolving automotive manufacturing landscape, where automation investment remains a priority for efficiency improvements.

Sources

Company DescriptionFinancial 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