investorscraft@gmail.com

Intrinsic ValueChina Yongda Automobiles Services Holdings Limited (3669.HK)

Previous CloseHK$1.56
Intrinsic Value
Upside potential
Previous Close
HK$1.56

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

China Yongda Automobiles Services Holdings Limited is a prominent passenger vehicle retailer and service provider operating within China's consumer cyclical sector. The company's core revenue model is built on the sale of new luxury and ultra-luxury vehicles, complemented by a comprehensive suite of high-margin after-sales services. These services include repair and maintenance, automobile extended products, and financial product agency services, all delivered through an extensive network of 4S dealerships. Its strategic positioning focuses on premium automotive brands, catering to the growing affluent consumer base in China. The company operates 237 outlets across numerous provinces and municipalities, providing a significant geographical footprint and brand presence. This extensive network allows it to capture market share in both vehicle sales and the lucrative after-sales service market, creating a diversified revenue stream. Its integrated offering of new and pre-owned vehicles, rental services, and financial leasing further solidifies its position as a one-stop solution provider in the premium automotive retail space.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 63.4 billion, demonstrating its significant scale in the automotive retail market. However, net income was a modest HKD 200.8 million, indicating thin margins characteristic of the highly competitive dealership sector. Operating cash flow was positive at HKD 1.52 billion, suggesting adequate cash generation from core operations to support business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.11, reflecting the company's earnings capacity on a per-share basis. The positive operating cash flow of HKD 1.52 billion, compared to capital expenditures of HKD 1.15 billion, indicates the company is generating sufficient cash to fund its investments in maintaining and expanding its dealership network.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 1.48 billion against total debt of HKD 4.82 billion, indicating a leveraged but manageable financial structure. The debt level appears reasonable given the capital-intensive nature of automotive dealership operations and the company's substantial asset base of retail outlets and inventory.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of HKD 0.15207. This dividend policy, combined with its extensive national network, suggests a focus on returning value to shareholders while maintaining operational presence across China's key automotive markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.16 billion and a beta of 1.0, the company trades in line with market volatility expectations. The valuation reflects investor expectations for recovery in the automotive retail sector, particularly in the premium segment that Yongda specializes in serving.

Strategic Advantages And Outlook

The company's strategic advantage lies in its extensive network of 237 outlets specializing in luxury brands across China. Its integrated service offering from sales to financing creates customer loyalty and multiple revenue streams. The outlook depends on China's premium auto market recovery and consumer spending trends in the cyclical automotive sector.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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