investorscraft@gmail.com

Intrinsic ValueChangchun Yidong Clutch CO.,LTD (600148.SS)

Previous Close$20.50
Intrinsic Value
Upside potential
Previous Close
$20.50

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

Changchun Yidong Clutch operates as a specialized automotive components manufacturer focused on clutch systems and hydraulic lifting products for the automotive industry. The company generates revenue through the development, production, and sale of precision clutch assemblies including driven disc and cover components, alongside hydraulic locks, cylinders, and manual/electric pumps. Operating within China's competitive auto parts sector, the company serves both domestic and international automotive manufacturers, positioning itself as a niche supplier in the clutch and hydraulic systems market. Its business model relies on manufacturing expertise and established relationships with automotive OEMs, though it operates in a highly competitive segment with pressure from both domestic and international component suppliers. The company's market position reflects the challenges of smaller specialized auto parts manufacturers competing in an industry dominated by larger, integrated suppliers with greater scale and technological resources.

Revenue Profitability And Efficiency

The company reported revenue of CNY 690.3 million but experienced a net loss of CNY 2.32 million, indicating margin pressure within the competitive auto parts sector. Despite the negative bottom line, operating cash flow remained positive at CNY 62.4 million, suggesting some operational efficiency in working capital management. The negative EPS of CNY -0.0164 reflects the challenging profitability environment for specialized automotive component manufacturers.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the net loss position, though positive operating cash flow indicates some underlying business viability. Capital expenditures of CNY -19.9 million suggest moderate investment in maintaining production capabilities rather than aggressive expansion. The company's ability to generate cash from operations despite profitability challenges points to reasonable working capital management in a difficult operating environment.

Balance Sheet And Financial Health

The balance sheet shows adequate liquidity with cash and equivalents of CNY 238.5 million against total debt of CNY 232.2 million, indicating a manageable debt position. The near parity between cash reserves and debt obligations provides some financial flexibility, though the modest scale of operations requires careful capital management. The company maintains a reasonable financial foundation despite current profitability challenges.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.03 per share, suggesting a commitment to shareholder returns despite cyclical pressures. The automotive components sector faces headwinds from industry cyclicality and competitive pressures, which may constrain near-term growth prospects. The dividend policy appears conservative relative to current earnings capacity, indicating possible reliance on retained earnings or cash reserves.

Valuation And Market Expectations

With a market capitalization of CNY 2.85 billion, the market appears to be valuing the company beyond current earnings metrics, possibly anticipating recovery or strategic developments. The beta of 0.64 suggests lower volatility than the broader market, reflecting the defensive characteristics of automotive components stocks. Valuation metrics likely incorporate expectations for industry recovery or potential restructuring benefits.

Strategic Advantages And Outlook

The company's specialized expertise in clutch systems provides a niche market position, though scale limitations present challenges against larger competitors. The outlook depends on automotive market recovery and the company's ability to improve operational efficiency and product competitiveness. Strategic advantages include established manufacturing capabilities and customer relationships, though margin improvement remains critical for sustainable operations in the competitive auto parts landscape.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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