investorscraft@gmail.com

Intrinsic ValueDongFeng Automobile Co. Ltd. (600006.SS)

Previous Close$6.93
Intrinsic Value
Upside potential
Previous Close
$6.93

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

DongFeng Automobile Co. Ltd. operates as a significant integrated automotive manufacturer within China's highly competitive consumer cyclical sector. Its core revenue model is built on the design, development, production, and sale of a diversified product portfolio, including light-duty commercial vehicles, passenger vehicles, and their essential components such as engines, chassis, and spare parts. The company further supplements its income through ancillary mechanical processing, automobile repair, and technical consulting services, creating a vertically integrated operational structure. As a subsidiary of the state-owned Dongfeng Motor Group, it benefits from established industrial scale and supply chain integration, positioning it within the vast domestic automotive market. Its market position is that of a sizable, yet challenged, player navigating intense competition, technological shifts towards electrification, and fluctuating consumer demand cycles inherent to the auto manufacturing industry.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 10.9 billion for the period, indicating a significant market presence. However, profitability is a critical concern, with net income of just CNY 29.2 million resulting in a very thin net margin. This is further highlighted by a diluted EPS of CNY 0.01, reflecting intense competitive pressures and high operating costs that severely compress earnings from its top-line sales.

Earnings Power And Capital Efficiency

Earnings power appears severely constrained, as evidenced by the minimal net income relative to its revenue base. A deeply negative operating cash flow of CNY -2.55 billion, even after adjusting for capital expenditures of CNY -615.6 million, signals significant operational inefficiencies and potential working capital challenges, raising serious questions about the company's ability to generate cash from its core business activities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 4.2 billion, which provides some short-term liquidity. However, this is offset by total debt of CNY 3.3 billion. The negative operating cash flow is a major strain on financial health, potentially eroding its cash reserves and limiting financial flexibility to navigate market downturns or invest in necessary strategic initiatives.

Growth Trends And Dividend Policy

Current financials do not indicate robust growth, with profitability metrics pointing to stagnation. The company maintains a nominal dividend policy, distributing CNY 0.005 per share. This token payout suggests a commitment to returning capital to shareholders, but its sustainability is questionable given the weak cash generation and precarious earnings environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.2 billion, the market is valuing the company at a low multiple of its revenues, reflecting subdued expectations for future growth and profitability. A beta of 0.827 suggests the stock is perceived as slightly less volatile than the broader market, consistent with a large, established automaker facing secular challenges.

Strategic Advantages And Outlook

Its primary strategic advantage is its integration within the larger Dongfeng Motor Group ecosystem, providing industrial scale and supply chain support. The outlook remains challenging, requiring a successful navigation of the industry's transition to electric vehicles and improved operational efficiency to reverse the negative cash flow and return to sustainable profitability.

Sources

Company Description and Financial 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