investorscraft@gmail.com

Intrinsic ValueGuangzhou Jinzhong Auto Parts Manufacturing Co., Ltd. (301133.SZ)

Previous Close$40.00
Intrinsic Value
Upside potential
Previous Close
$40.00

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

Guangzhou Jinzhong Auto Parts Manufacturing Co., Ltd. operates as a specialized manufacturer within China's expansive automotive supply chain, focusing exclusively on the research, development, production, and sales of automotive exterior parts. Founded in 2004 and headquartered in Guangzhou, a major automotive manufacturing hub, the company serves original equipment manufacturers (OEMs) and potentially the aftermarket. Its core revenue model is predicated on manufacturing and selling components that form the visible outer shell of vehicles, which are critical for both aesthetics and aerodynamics. The company operates in the highly competitive Auto - Parts sector, a subset of the Consumer Cyclical industry, where success is heavily influenced by automotive production volumes, technological adoption, and cost efficiency. Its market positioning is that of a domestic supplier, deeply embedded within China's automotive ecosystem, which is the world's largest vehicle market. This provides a substantial baseline demand but also subjects the firm to intense competition from both local and international parts suppliers, requiring continuous innovation and cost management to maintain relevance and secure long-term supply contracts with major automakers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.13 billion. It achieved a net income of CNY 85.6 million, indicating a net profit margin of roughly 7.5%. Operating cash flow was robust at CNY 220.8 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations. The substantial capital expenditure of CNY 547.8 million reflects significant investment in expanding or upgrading its production capacity.

Earnings Power And Capital Efficiency

The company demonstrated its earnings power with a diluted earnings per share of CNY 0.80. The relationship between its operating cash flow of CNY 220.8 million and substantial capital investments points towards a growth-oriented capital allocation strategy. The significant capex, which dwarfed operating cash flow for the period, indicates a major reinvestment phase aimed at enhancing future production capabilities and potentially driving long-term earnings growth.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 403.0 million against total debt of CNY 505.7 million. This results in a net debt position, though the company's liquidity appears manageable given its cash holdings and operational cash generation. The financial structure suggests a moderate use of leverage to fund its operations and expansion plans, which is common for manufacturing firms in a growth phase.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.15. This payout represents a dividend yield on the current share price, balancing direct returns to investors with the clear need to reinvest heavily in the business, as shown by the high capital expenditures. The strategy indicates a focus on growth while acknowledging shareholder value through distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.09 billion, the market values the company at a multiple of its current earnings. The beta of 1.23 suggests that the stock has exhibited higher volatility than the broader market, which is typical for cyclical automotive component stocks. This valuation reflects market expectations tied to the performance of the Chinese automotive sector and the company's execution within it.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization and established presence within China's critical automotive manufacturing region. The outlook is intrinsically linked to the health of the domestic auto industry, including production rates and consumer demand. Future success will depend on its ability to secure contracts, manage costs amid competitive pressures, and potentially capitalize on industry trends like vehicle electrification and lightweighting, which influence exterior part design.

Sources

Company Public 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