investorscraft@gmail.com

Intrinsic ValueSAIC Motor Corporation Limited (600104.SS)

Previous Close$14.14
Intrinsic Value
Upside potential
Previous Close
$14.14

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

SAIC Motor Corporation Limited is a dominant, vertically integrated automotive manufacturer headquartered in Shanghai, China. Its core revenue model is derived from the research, development, production, and sale of a comprehensive portfolio of passenger and commercial vehicles, supplemented by a vast array of auto parts and components. The company operates across the entire automotive value chain, from manufacturing critical systems like power drives and NEV batteries to providing extensive after-sales and financial services, creating multiple synergistic revenue streams. SAIC holds a formidable market position as one of China's largest automakers, with significant joint ventures with global giants like Volkswagen and General Motors. Its strategic focus extends beyond traditional manufacturing into next-generation mobility, including new energy vehicles, smart driving technology, and comprehensive energy solutions like charging infrastructure and battery recycling, positioning it at the forefront of the industry's electrification and digitalization transformation.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 627.6 billion for the period, underscoring its massive scale. However, net income was a relatively modest CNY 1.67 billion, indicating significant margin pressure from intense competition and high operational costs within the Chinese auto market. This resulted in a diluted EPS of CNY 0.14, reflecting the challenging profitability environment despite strong top-line performance.

Earnings Power And Capital Efficiency

SAIC generated robust operating cash flow of CNY 69.3 billion, demonstrating its ability to convert sales into cash. Capital expenditures of CNY -20.8 billion indicate substantial ongoing investments, likely directed towards new energy vehicle development and technological upgrades. The significant gap between strong cash generation and low net income suggests high non-cash charges, such as depreciation on its large industrial base.

Balance Sheet And Financial Health

The company maintains a very strong liquidity position with cash and equivalents of CNY 198.0 billion. Total debt stands at CNY 132.3 billion, resulting in a conservative net cash position. This formidable balance sheet provides ample financial flexibility to navigate industry cycles and fund its ambitious strategic investments in electrification and autonomous driving technologies.

Growth Trends And Dividend Policy

While the provided data shows a challenging profit year, the company's immense scale and strategic investments point towards long-term growth in the NEV sector. It maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.088, offering a yield despite current earnings pressure, which signals management's commitment to returning capital.

Valuation And Market Expectations

With a market capitalization of approximately CNY 214.3 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns over profitability and the competitive landscape. A beta of 0.593 suggests the stock is less volatile than the broader market, potentially viewed as a more stable, large-cap value play within the volatile auto sector.

Strategic Advantages And Outlook

SAIC's key advantages include its scale, strong joint venture partnerships, and vertical integration from manufacturing to financial services. The outlook hinges on successfully executing its transition to new energy and intelligent vehicles, leveraging its R&D and vast industrial ecosystem to capture growth in China's evolving automotive market and improve returns on its significant investments.

Sources

Company Annual ReportPublic Financial Disclosures

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