investorscraft@gmail.com

Intrinsic ValueGiti Tire Corporation (600182.SS)

Previous Close$15.29
Intrinsic Value
Upside potential
Previous Close
$15.29

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

Giti Tire Corporation operates as a specialized manufacturer and distributor of automotive tires within the competitive consumer cyclical sector. The company generates revenue through the production and sale of a comprehensive range of tire products for passenger vehicles, trucks, and other automotive applications. Operating from its base in Shanghai, China, Giti serves both domestic and international markets, leveraging manufacturing scale and distribution networks. The company operates in a highly competitive global tire industry dominated by large multinational corporations, requiring continuous innovation and cost efficiency. Giti's market position reflects a mid-tier manufacturer focusing on value-oriented segments while maintaining technological capabilities to meet evolving automotive standards and consumer demands for performance and sustainability.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.67 billion with net income of CNY 174 million, indicating a net margin of approximately 3.7%. Operating cash flow of CNY 573 million significantly exceeded net income, demonstrating strong cash conversion. Capital expenditures of CNY 195 million suggest ongoing investment in production capacity and operational efficiency improvements to maintain competitive positioning in the tire manufacturing industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.51 reflects moderate earnings generation relative to the company's scale. The substantial operating cash flow of CNY 573 million compared to net income indicates robust underlying business cash generation. The company maintains disciplined capital allocation with capital expenditures representing approximately 34% of operating cash flow, supporting sustainable operational capacity without excessive investment.

Balance Sheet And Financial Health

The balance sheet shows conservative financial positioning with cash and equivalents of CNY 591 million against total debt of CNY 408 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience against industry cyclicality. The moderate debt level suggests capacity for strategic investments while maintaining financial stability in the capital-intensive tire manufacturing sector.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.91, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders. The payout ratio suggests a balanced approach between rewarding investors and retaining earnings for operational needs and potential growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 5.22 billion, the company trades at approximately 1.1 times revenue and 30 times earnings. The beta of 0.331 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of the automotive parts sector. These metrics suggest market expectations for stable, albeit modest, growth prospects in the competitive tire manufacturing industry.

Strategic Advantages And Outlook

The company benefits from its established manufacturing infrastructure and presence in the large Chinese automotive market. Its net cash position provides strategic flexibility for capacity expansion or technological upgrades. The challenge remains navigating intense competition and raw material cost volatility while maintaining profitability. The outlook depends on execution efficiency and ability to capture demand in both replacement and original equipment manufacturer segments.

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