investorscraft@gmail.com

Intrinsic ValueNantong Chaoda Equipment Co.,Ltd. (301186.SZ)

Previous Close$51.15
Intrinsic Value
Upside potential
Previous Close
$51.15

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

Nantong Chaoda Equipment operates as a specialized manufacturer of automotive interior and exterior molds within China's competitive auto parts sector. The company generates revenue through the design, development, and sale of sophisticated tooling solutions, including molds for instrument panels, door trims, headliners, and acoustic insulation components. Its product portfolio extends to soft trim forming dies, foam part molds for seats, and specialized tooling for new energy vehicle battery boxes, serving both traditional automotive manufacturers and emerging EV producers. Within China's automotive supply chain, Chaoda occupies a niche position as a tooling specialist, providing essential manufacturing equipment that enables mass production of vehicle interiors. The company's technical expertise in mold design and manufacturing supports automakers' requirements for precision, durability, and cost efficiency. This positioning allows Chaoda to benefit from automotive product cycles and the industry's continuous need for tooling refreshes amid model changes and technological advancements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 720.7 million for the period, demonstrating its operational scale within the specialized automotive tooling market. Net income reached CNY 96.6 million, translating to a healthy net margin of approximately 13.4%, indicating effective cost management in its manufacturing operations. Operating cash flow of CNY 97.3 million closely tracked net income, suggesting quality earnings with minimal accounting distortions. Capital expenditures of CNY 70.0 million reflect ongoing investments to maintain production capabilities and technological competitiveness.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.15, reflecting the company's earnings capacity relative to its equity base. The generation of positive operating cash flow exceeding capital expenditures indicates the business can self-fund its operational needs while maintaining profitability. The company's ability to convert revenue into cash underscores its operational efficiency in a capital-intensive manufacturing segment, though specific returns on capital metrics would provide deeper insight into capital allocation effectiveness.

Balance Sheet And Financial Health

Chaoda maintains a robust balance sheet with cash and equivalents of CNY 856.7 million, providing significant liquidity cushion. Total debt of CNY 367.7 million results in a conservative net cash position, enhancing financial flexibility. The substantial cash reserves relative to the company's market capitalization suggest a strong capacity to weather industry cycles or pursue strategic investments without relying heavily on external financing.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.5, representing a payout ratio of approximately 43% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The automotive tooling industry's growth is tied to vehicle production cycles and model refresh rates, with additional potential from the expanding new energy vehicle segment where Chaoda offers battery box tooling.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.64 billion, the company trades at a price-to-earnings ratio of around 37.7 times based on current earnings. The beta of 0.557 indicates lower volatility relative to the broader market, possibly reflecting the company's niche positioning and stable customer relationships within the automotive supply chain. Valuation multiples suggest market expectations for sustained profitability and potential growth in the evolving automotive manufacturing landscape.

Strategic Advantages And Outlook

Chaoda's strategic position hinges on its technical specialization in automotive molds, a segment requiring significant engineering expertise and long-term customer relationships. The company's expansion into new energy vehicle components, particularly battery boxes, positions it to benefit from industry electrification trends. Its strong balance sheet provides strategic optionality to navigate industry transitions or pursue selective expansion opportunities. The outlook remains tied to overall automotive production volumes and manufacturers' investment in new vehicle programs.

Sources

Company financial statementsMarket data

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