investorscraft@gmail.com

Intrinsic ValueSinomach Automobile Co., Ltd. (600335.SS)

Previous Close$6.61
Intrinsic Value
Upside potential
Previous Close
$6.61

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

Sinomach Automobile Co., Ltd. operates as a prominent automotive trade and retail service provider within China's consumer cyclical sector. The company's core revenue model is built on the import, distribution, and retail of a diverse portfolio of international automotive brands, including Jaguar Land Rover, BMW, Audi, Lexus, and major American manufacturers like Chrysler, GM, and Ford. Beyond new vehicle sales, it generates significant income through a comprehensive suite of ancillary services, encompassing parts exporting, car rentals, and vital aftermarket support including financial and engineering services. This multi-faceted approach positions Sinomach as an integrated automotive solutions provider rather than a simple retailer. Operating from its Tianjin base, the company leverages its extensive brand partnerships and service capabilities to secure a competitive position in China's vast and fragmented auto dealership market, catering to the premium and import vehicle segments.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 42.0 billion, demonstrating its significant scale within the automotive retail market. However, net income of CNY 392 million indicates relatively thin net profit margins, which is characteristic of the competitive auto dealership industry. The generation of CNY 2.7 billion in operating cash flow significantly outstripped reported earnings, suggesting strong cash conversion from its core trade and retail operations.

Earnings Power And Capital Efficiency

Sinomach exhibits moderate earnings power with a diluted EPS of CNY 0.26. The substantial positive operating cash flow highlights the firm's ability to efficiently convert its sales into cash. Capital expenditures of CNY -1.15 billion represent a significant investment, likely directed towards expanding or maintaining its retail network and service facilities to support its multi-brand operations.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 5.62 billion. Total debt stands at CNY 3.04 billion, resulting in a conservative financial leverage profile. This strong cash position relative to debt provides a solid foundation for navigating cyclical industry downturns and funding strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.105 per share. This dividend policy, coupled with its investments in capex, suggests a balanced approach to allocating capital between rewarding shareholders and funding the operational needs of its expansive dealership and service network.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.36 billion, the market values the company at a significant discount to its annual revenue, reflecting the low-margin nature of its business. A beta of 0.66 indicates that the stock is perceived as less volatile than the broader market, likely due to its established business model and defensive characteristics within the consumer cyclical sector.

Strategic Advantages And Outlook

Sinomach's key strategic advantage lies in its diversified portfolio of premium and import brands, reducing reliance on any single manufacturer. Its integrated service offering, including financing and aftermarket services, provides additional revenue streams and customer loyalty. The outlook is tied to consumer sentiment and import vehicle demand in China, with its strong balance sheet providing resilience.

Sources

Company DescriptionFinancial Data Provided

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