investorscraft@gmail.com

Intrinsic ValueGuizhou Guihang Automotive Components Co.,Ltd (600523.SS)

Previous Close$14.67
Intrinsic Value
Upside potential
Previous Close
$14.67

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

Guizhou Guihang Automotive Components Co., Ltd. operates as a specialized manufacturer and distributor of a diverse portfolio of automotive components, serving both domestic Chinese and international markets. The company's core revenue model is built on the production and sale of critical vehicle parts, including sealing systems, electrical switches, thermal management products like radiators and intercoolers, and various stamped and welded assemblies. Operating within the competitive Consumer Cyclical sector, specifically the Auto Parts industry, the company caters to original equipment manufacturers (OEMs) and the aftermarket, requiring robust engineering capabilities and stringent quality control. Its market position is that of a diversified supplier, leveraging a broad product range that includes everything from simple switches to complex climate control and powertrain cooling systems. This diversification helps mitigate risk from cyclical automotive demand and allows it to address multiple vehicle subsystems, potentially providing a stable foundation within the complex automotive supply chain.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.38 billion for the period. It achieved a net income of CNY 177.7 million, translating to a net profit margin of approximately 7.5%. Operating cash flow was a modest CNY 8.2 million, which was significantly overshadowed by capital expenditures of CNY -123.3 million, indicating substantial ongoing investment in its production capabilities and potentially pressuring short-term free cash flow.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.44, reflecting the company's bottom-line earnings power. The significant gap between net income and operating cash flow, coupled with high capital expenditures, suggests that current earnings are being heavily reinvested back into the business. This indicates a focus on maintaining and potentially expanding its manufacturing infrastructure rather than generating immediate surplus cash for shareholders.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with total debt of just CNY 53.9 million against cash and equivalents of CNY 475.4 million, resulting in a substantial net cash position. This strong liquidity profile provides a significant buffer against industry downturns and supports financial flexibility for strategic initiatives. The low debt level minimizes interest expense and financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of CNY 0.132 per share. The payout, supported by earnings, indicates a shareholder-friendly policy. The high level of capital expenditure suggests a strategic focus on funding internal growth and capacity expansion, which may be aimed at capturing future market opportunities rather than prioritizing immediate dividend growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.79 billion, the stock trades at a price-to-earnings ratio of around 32.6 based on diluted EPS. A beta of 0.702 suggests the stock has historically been less volatile than the broader market. This valuation implies market expectations for future earnings growth that justifies the current multiple, pricing in the company's strategic positioning and growth investments.

Strategic Advantages And Outlook

The company's key advantages include its diverse product portfolio, which reduces reliance on any single component, and its strong net cash position providing operational resilience. The outlook is tied to the health of the global automotive industry and the company's ability to effectively deploy its capital expenditures to improve efficiency, win new contracts, and navigate supply chain and competitive pressures successfully.

Sources

Company DescriptionProvided Financial Data

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