investorscraft@gmail.com

Intrinsic ValueAnhui Jianghuai Automobile Group Corp.,Ltd. (600418.SS)

Previous Close$54.70
Intrinsic Value
Upside potential
Previous Close
$54.70

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

Anhui Jianghuai Automobile Group Corp., Ltd. (JAC Motors) is a prominent Chinese state-owned automobile manufacturer operating in the highly competitive consumer cyclical sector. The company's core revenue model is derived from the design, production, and wholesale distribution of a comprehensive portfolio of vehicles and powertrain components. Its diverse product lineup spans commercial vehicles, including heavy, medium, and light trucks, alongside passenger vehicles such as SUVs, MPVs, and a growing range of electric vehicles (EVs) under the JAC iEV brand. JAC Motors operates within the broader context of China's massive automotive industry, which is undergoing a significant transition towards new energy vehicles (NEVs), creating both challenges and opportunities for established players. The company's market positioning is that of a significant domestic player with a solid export footprint, distributing its Refine, Shuailing, and other brand products to over 80 countries. It leverages its long-standing manufacturing expertise and extensive supply chain to serve both the commercial and consumer segments, though it faces intense competition from larger domestic conglomerates and global automakers, particularly in the rapidly evolving EV space.

Revenue Profitability And Efficiency

For the period, the company reported substantial revenue of CNY 42.20 billion, demonstrating its significant scale within the automotive market. However, this was accompanied by a net loss of CNY -1.78 billion and negative diluted EPS of -0.82, indicating severe profitability challenges amidst intense competition and potential industry headwinds. Operating cash flow remained positive at CNY 2.71 billion, suggesting core operations are still generating cash despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The significant net loss highlights a period of weak earnings power, likely pressured by high operating costs, competitive pricing, and investments, potentially in its EV segment. Capital expenditures were substantial at CNY -2.07 billion, reflecting ongoing investments in production capacity and new technologies. The positive operating cash flow, which exceeded capex, indicates the company can currently self-fund these investments without relying entirely on external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 13.26 billion, providing a substantial buffer against operational losses. Total debt is reported at a manageable CNY 4.84 billion, which is significantly lower than the cash balance, suggesting a conservative leverage profile and strong financial flexibility to navigate the current challenging period.

Growth Trends And Dividend Policy

Despite the annual loss, the company maintained a nominal dividend payment of CNY 0.02 per share, signaling a commitment to shareholder returns. The strategic focus, as indicated by its product portfolio, includes expansion in the electric vehicle market, which represents a key long-term growth vector aligned with both domestic and global automotive trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 126.98 billion, the market valuation appears to factor in future recovery and potential in its EV initiatives rather than current profitability. A beta of 0.737 suggests the stock is less volatile than the broader market, which may reflect its state-owned enterprise status and established market position.

Strategic Advantages And Outlook

Key strategic advantages include its extensive manufacturing experience, diverse product portfolio spanning commercial and passenger vehicles, and a established export network. The outlook is contingent on successfully executing its EV strategy and improving operational efficiency to return to profitability in a fiercely competitive and rapidly evolving industry landscape.

Sources

Company Annual ReportPublic Financial Disclosures

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