investorscraft@gmail.com

Intrinsic ValueShenyang Jinbei Automotive Company Limited (600609.SS)

Previous Close$4.70
Intrinsic Value
Upside potential
Previous Close
$4.70

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

Shenyang Jinbei Automotive Company Limited operates as a specialized automotive components manufacturer within China's expansive auto industry. Its core revenue model is derived from the design, production, and direct sale of a focused portfolio of auto parts, including interior components, seating systems, and rubber parts, to domestic automobile manufacturers. The company is deeply embedded in the automotive supply chain, serving as a critical B2B supplier whose fortunes are closely tied to the production cycles and demand from its OEM clients. Operating from its base in Shenyang, a key industrial hub, the company occupies a niche position, competing on manufacturing capability, cost efficiency, and reliability rather than brand recognition with end consumers. Its market position is that of a regional supplier, leveraging its proximity to major manufacturing centers to serve the world's largest automotive market, though it operates at a smaller scale compared to global tier-one suppliers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.37 billion for the period. It demonstrated solid profitability with net income of CNY 382 million, translating to a healthy net margin. Operating cash flow was strong at CNY 581 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash and robust operational performance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.29. The substantial positive operating cash flow of CNY 581 million, coupled with modest capital expenditures of CNY 124 million, reflects strong capital efficiency. This suggests the business generates ample cash from its core operations relative to its investment needs for maintaining and growing its asset base.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong, characterized by a massive cash and equivalents position of CNY 1.48 billion against a minimal total debt of just CNY 16 million. This results in a significant net cash position, indicating very low financial leverage and providing a substantial buffer against industry downturns or for strategic opportunities.

Growth Trends And Dividend Policy

The company did not pay a dividend, opting to retain all earnings. This aligns with a strategy of internal capital allocation, potentially for reinvestment into the business or maintaining its formidable liquidity position. Growth is inherently tied to the cyclical performance of the Chinese automotive manufacturing sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.84 billion, the market values the company at a significant premium to its book value, largely driven by its immense cash holdings. The low beta of 0.24 suggests the stock is perceived by the market as being less volatile than the broader market, possibly due to its strong balance sheet.

Strategic Advantages And Outlook

Its primary strategic advantage is a fortress-like balance sheet with minimal debt, providing exceptional financial flexibility and resilience. The outlook is intrinsically linked to the health of its automotive OEM customers in China. Its ability to navigate industry cycles while maintaining profitability will be key to its future performance.

Sources

Public financial disclosuresShanghai Stock Exchange filings

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