investorscraft@gmail.com

Intrinsic ValueChina Grand Automotive Services Group Co., Ltd. (600297.SS)

Previous Close$0.78
Intrinsic Value
Upside potential
Previous Close
$0.78

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

China Grand Automotive Services Group operates as a comprehensive automotive services provider specializing in luxury passenger vehicles within China's consumer cyclical sector. The company generates revenue through new and used vehicle sales, spare parts distribution, and a diverse portfolio of automotive services including car rental, financial leasing, maintenance, and after-sales support. With an extensive network of approximately 800 business outlets spanning 28 provinces and autonomous regions, the company maintains significant geographical penetration across China's automotive market. Its business model leverages the growing premium vehicle segment while capitalizing on the expanding demand for integrated automotive solutions beyond mere vehicle transactions. The company's market position is strengthened by its scale advantages, established relationships with luxury automakers, and comprehensive service offerings that create multiple revenue streams throughout the vehicle ownership lifecycle.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 137.1 billion for FY2023, demonstrating its significant market scale within China's automotive dealership sector. However, net income of CNY 392 million reflects thin margins characteristic of the competitive auto retail industry. The operating cash flow of CNY 3.4 billion indicates reasonable operational efficiency, though capital expenditures of negative CNY 2.2 billion suggest potential divestments or reduced investment activity during the period.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.049, the company demonstrates modest earnings power relative to its massive revenue base. The substantial gap between revenue and net income highlights the capital-intensive nature of automotive dealership operations and the competitive pricing environment. The company's ability to generate positive operating cash flow despite margin pressures indicates some operational resilience in managing working capital requirements.

Balance Sheet And Financial Health

The balance sheet shows CNY 11.2 billion in cash against significant total debt of CNY 65.6 billion, indicating substantial leverage common in automotive retail where inventory financing is crucial. The debt load reflects the capital-intensive requirements of maintaining vehicle inventory and financing customer purchases, though the cash position provides some liquidity buffer for operations and potential debt servicing needs.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining earnings to support operational needs and potential expansion in China's competitive automotive market. The absence of dividend distributions suggests management prioritizes reinvestment in the business over shareholder returns, possibly to fund working capital requirements, network expansion, or digital transformation initiatives in the evolving automotive retail landscape.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 6.4 billion, the company's valuation reflects investor concerns about margin pressures and leverage in the automotive dealership sector. The low beta of 0.094 suggests relative insulation from broader market volatility, possibly due to the defensive nature of automotive services despite being in the consumer cyclical category.

Strategic Advantages And Outlook

The company's extensive nationwide network and comprehensive service portfolio provide competitive advantages in scale and customer retention. However, challenges include managing high leverage, navigating China's evolving automotive market dynamics, and adapting to increasing electrification and digitalization trends. The outlook depends on execution in margin improvement, debt management, and capturing opportunities in the growing premium and electric vehicle segments.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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