investorscraft@gmail.com

Intrinsic ValueShanghai New Power Automotive Technology Company Limited (600841.SS)

Previous Close$9.11
Intrinsic Value
Upside potential
Previous Close
$9.11

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

Shanghai New Power Automotive Technology operates as a specialized manufacturer of diesel and natural gas engines within China's industrial machinery sector. The company generates revenue through the production and sale of powertrain solutions for diverse applications including heavy-duty trucks, passenger vehicles, construction equipment, agricultural machinery, marine vessels, and mobile power stations. Its product portfolio encompasses diesel generator sets alongside engines tailored for specific industrial uses, positioning it as a critical component supplier to China's manufacturing and transportation industries. The company maintains its market position by serving established industrial customers requiring reliable power solutions, though it operates in a competitive landscape with evolving regulatory pressures on diesel technology. Its 2021 rebranding to Shanghai New Power Automotive Technology reflects a strategic shift toward broader automotive technology solutions beyond traditional diesel engines.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.47 billion but experienced significant financial challenges with a net loss of CNY -1.99 billion and negative operating cash flow of CNY -872.8 million. This performance indicates substantial operational inefficiencies and potential pricing pressures within the engine manufacturing sector. The negative cash flow from operations, particularly when combined with capital expenditures of CNY -516.9 million, suggests strained liquidity management and potentially unsustainable current business operations without external funding or restructuring.

Earnings Power And Capital Efficiency

Earnings power remains severely compromised with a diluted EPS of -1.44 CNY, reflecting deep operational challenges. The negative operating cash flow exceeding capital expenditures indicates poor capital allocation efficiency and potentially inadequate returns on invested capital. The company's ability to generate positive cash flows from its core operations appears significantly impaired, raising concerns about its fundamental business model viability in its current form.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of CNY 803.7 million against substantial cash reserves of CNY 4.83 billion, providing some liquidity buffer. However, the significant operating losses and negative cash flows may gradually erode this cash position if not addressed. The debt level appears manageable relative to cash holdings, but persistent operational losses could eventually strain the company's financial stability.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of dividends aligns with the need to conserve capital during this challenging operational period. The company's focus appears to be on stabilizing operations rather than pursuing aggressive expansion, given the substantial financial headwinds evident in its recent performance metrics.

Valuation And Market Expectations

With a market capitalization of CNY 7.56 billion, the market appears to be pricing in potential recovery prospects or strategic value beyond current financial metrics. The beta of 0.497 suggests lower volatility than the broader market, possibly indicating investor perception of established industrial positioning despite current challenges. Valuation metrics based on earnings are not meaningful given the negative profitability, leaving asset-based valuation as a more relevant approach.

Strategic Advantages And Outlook

The company's long-established presence since 1947 provides historical industry expertise and customer relationships, while its diverse engine applications across multiple industries offers some business diversification. However, the transition toward new energy automotive technologies presents both challenges and opportunities. The outlook remains cautious given current financial performance, with success dependent on effective operational restructuring, potential technology adaptation, and improved market positioning in evolving industrial and regulatory environments.

Sources

Company financial statementsStock exchange disclosuresCompany description and historical information

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