investorscraft@gmail.com

Intrinsic ValueAeolus Tyre Co., Ltd. (600469.SS)

Previous Close$7.53
Intrinsic Value
Upside potential
Previous Close
$7.53

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

Aeolus Tyre Co., Ltd. operates as a specialized manufacturer in the commercial vehicle tire segment, focusing on producing tires for trucks, buses, earthmoving equipment, and agricultural machinery. The company serves both original equipment manufacturers and the replacement market, leveraging its established manufacturing capabilities and distribution network across China. Founded in 1965 and headquartered in Jiaozuo, Aeolus has developed a reputation for durable products tailored to heavy-duty applications, positioning itself as a domestic player in China's competitive automotive components industry. The company's revenue model relies on bulk sales to commercial fleets and agricultural enterprises, with products designed to withstand rigorous operating conditions. While operating in a capital-intensive sector with significant competition from both domestic and international tire manufacturers, Aeolus maintains its market position through specialized product offerings and long-standing customer relationships in specific industrial and agricultural segments.

Revenue Profitability And Efficiency

The company generated CNY 6.71 billion in revenue with net income of CNY 280.9 million, reflecting a net margin of approximately 4.2%. Operating cash flow of CNY 200.9 million indicates reasonable cash generation from core operations. Capital expenditures of CNY 154.6 million suggest ongoing investment in maintaining production capacity and potentially upgrading manufacturing facilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.39 demonstrates modest earnings power relative to the company's scale. The operating cash flow coverage of capital expenditures appears adequate, though the margin between operating cash flow and capex suggests limited free cash flow generation for additional strategic investments or debt reduction beyond maintenance requirements.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 912.8 million in cash against total debt of CNY 450.6 million, indicating a conservative financial structure. The cash position substantially exceeds debt obligations, providing financial flexibility and resilience against industry cyclicality. This conservative leverage profile supports stability in a capital-intensive manufacturing business.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.16, representing a payout ratio of approximately 41% based on current EPS. This balanced approach suggests management's commitment to returning capital to shareholders while retaining earnings for operational needs and potential growth initiatives within the competitive tire manufacturing sector.

Valuation And Market Expectations

With a market capitalization of CNY 4.47 billion, the company trades at approximately 0.67 times revenue and 16 times earnings. The beta of 0.925 indicates slightly less volatility than the broader market, reflecting the defensive characteristics of commercial vehicle components despite being in the cyclical automotive sector.

Strategic Advantages And Outlook

The company's long-established presence since 1965 provides operational experience and customer relationships in the commercial tire segment. Its focus on specialized tires for industrial and agricultural applications offers some insulation from passenger vehicle market fluctuations. Maintaining strong liquidity and low leverage positions the company to navigate industry cycles while supporting ongoing operations and selective investments.

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