investorscraft@gmail.com

Intrinsic ValueDongfeng Electronic Technology Co.,Ltd. (600081.SS)

Previous Close$11.87
Intrinsic Value
Upside potential
Previous Close
$11.87

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 Electronic Technology Co., Ltd. is a specialized automotive components manufacturer operating within China's expansive automotive supply sector. The company's core revenue model is derived from the research, development, procurement, and sale of a diverse portfolio of automotive parts and accessories. Its product offerings are integral to modern vehicles, encompassing critical systems such as automotive instrument clusters, advanced braking systems, sophisticated fuel supply systems, and next-generation cockpit modules. The company also supplies essential electronic system products, sensors, and various component products including plastic parts and non-ferrous metal die castings, catering to the automotive and motorcycle industries. As a subsidiary of the state-owned Dongfeng Motor Parts & Components Group Co., Ltd., the company benefits from a strategically secure position within one of China's largest automotive conglomerates. This affiliation provides inherent advantages, including a stable customer base and potential preferential access to procurement and technological resources within the Dongfeng ecosystem. Its market position is that of a key domestic supplier, deeply embedded in the Chinese automotive value chain, serving the production needs of major automakers while navigating a highly competitive and technologically evolving landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 6.81 billion for the period. However, profitability was subdued with net income of CNY 91.3 million, resulting in a narrow net margin. Operating cash flow was robust at CNY 420.8 million, significantly exceeding net income, indicating healthy cash conversion from its core operations despite modest earnings.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, reflecting the company's current earnings power. Capital expenditures of CNY -130.6 million were substantially lower than the operating cash flow, suggesting the company is not in a heavy investment cycle and is generating surplus cash from its existing asset base.

Balance Sheet And Financial Health

The balance sheet exhibits notable strength, characterized by a substantial cash and equivalents position of CNY 3.40 billion. Total debt is relatively modest at CNY 472.2 million, resulting in a very conservative net cash position and indicating low financial leverage and high liquidity, providing a significant buffer against market downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.05. This payout represents a portion of its earnings, signaling a commitment to returning capital while potentially retaining funds for future operational needs or strategic initiatives within the competitive auto parts sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.37 billion, the market valuation implies certain growth or margin expansion expectations. A beta of 1.024 indicates the stock's volatility is nearly in line with the broader market, reflecting its sensitivity to general economic and automotive industry cycles.

Strategic Advantages And Outlook

Its primary strategic advantage is its affiliation with the Dongfeng Motor group, ensuring a stable demand base. The outlook is tied to the performance of the Chinese automotive market and the company's ability to innovate within automotive electronics and cockpit systems, which are areas of increasing focus for automakers.

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