investorscraft@gmail.com

Intrinsic ValueYangzhou Yaxing Motor Coach Co., Ltd. (600213.SS)

Previous Close$6.36
Intrinsic Value
Upside potential
Previous Close
$6.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yangzhou Yaxing Motor Coach operates as a specialized manufacturer of commercial buses and coaches within China's automotive sector. The company generates revenue through the design, production, and sale of diverse vehicle types including intercity coaches, school buses, luxury tour buses, and urban transit vehicles under established brand names such as Asiastar, FTBCI, and Yangtze. Its product portfolio extends to private coaches, luxury limousines, and specialized vehicles with a focus on environmentally friendly and energy-efficient technologies. The company maintains a significant export presence across multiple international markets including Europe, North America, Australia, and various emerging regions, positioning itself as a global player in the niche commercial vehicle segment. Founded in 1949 and based in Yangzhou, the company leverages decades of manufacturing expertise while navigating the competitive landscape of China's automotive industry, where it must balance domestic market demands with international expansion opportunities amid evolving regulatory and environmental standards.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.21 billion for FY 2023, reflecting its operational scale in the commercial vehicle market. However, it experienced significant challenges with a net loss of CNY -337 million and diluted EPS of -1.18, indicating substantial profitability pressures. Despite these losses, the company generated positive operating cash flow of CNY 496 million, suggesting some operational efficiency in cash generation despite negative bottom-line results.

Earnings Power And Capital Efficiency

Yangzhou Yaxing demonstrates mixed capital efficiency with modest capital expenditures of CNY -4.87 million relative to its revenue base. The negative earnings and substantial net loss indicate weak current earnings power, though the strong operating cash flow generation suggests potential for improved performance if profitability challenges can be addressed. The company's ability to maintain positive cash flow despite significant losses points to working capital management effectiveness.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 520 million against total debt of CNY 922 million, indicating moderate liquidity but concerning leverage levels. The debt-to-equity structure suggests financial strain, particularly given the ongoing operational losses. The balance sheet position requires careful monitoring given the combination of negative profitability and substantial debt obligations in a capital-intensive industry.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with significant losses impacting shareholder returns. The company maintains a zero dividend policy, consistent with its negative earnings position and need to preserve capital. Export activities provide potential growth avenues, but domestic and international market conditions will determine future expansion capabilities in the competitive commercial vehicle sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.82 billion, the market appears to be pricing in recovery potential despite current financial challenges. The beta of 0.562 suggests lower volatility than the broader market, possibly reflecting the company's established market position and asset base. Valuation metrics must be interpreted cautiously given the negative earnings and ongoing operational restructuring requirements.

Strategic Advantages And Outlook

The company's long-established presence since 1949 provides manufacturing expertise and brand recognition in the commercial vehicle segment. Its diverse product portfolio and international export capabilities represent strategic strengths, though current financial performance indicates urgent need for operational turnaround. The focus on environmentally friendly vehicles aligns with global trends, but execution and market conditions will determine future success in this competitive industry.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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