investorscraft@gmail.com

Intrinsic ValueIKD Co., Ltd. (600933.SS)

Previous Close$19.18
Intrinsic Value
Upside potential
Previous Close
$19.18

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

IKD Co., Ltd. operates as a specialized manufacturer of aluminum alloy precision die castings for the global automotive industry, serving major auto parts suppliers across North America, Europe, and Asia. The company's core revenue model centers on producing critical components for vehicle systems including wiper assemblies, power systems, thermal management, steering mechanisms, and braking systems. Its comprehensive service offering extends beyond manufacturing to include custom tooling development with molds and fixtures, leveraging technical expertise to secure long-term contracts with automotive OEMs and Tier 1 suppliers. Positioned within the competitive auto parts sector, IKD has established itself as a technologically advanced supplier with integrated capabilities from research and development through precision production. The company benefits from the automotive industry's ongoing shift toward lightweight aluminum components to improve fuel efficiency and meet emissions standards, while its geographic diversification provides stability against regional market fluctuations. Additional revenue streams include property rentals and international freight forwarding services, though automotive die castings remain the primary business focus.

Revenue Profitability And Efficiency

IKD generated CNY 6.75 billion in revenue with net income of CNY 939.5 million, demonstrating solid profitability with a net margin of approximately 14%. The company's operating cash flow of CNY 1.71 billion significantly exceeded net income, indicating strong cash conversion efficiency and effective working capital management in its capital-intensive manufacturing operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.95, reflecting its earnings capacity relative to shareholder equity. Substantial capital expenditures of CNY 1.4 billion indicate ongoing investment in production capacity and technological capabilities, suggesting management's focus on maintaining competitive positioning through modernized manufacturing infrastructure.

Balance Sheet And Financial Health

IKD maintains CNY 1.61 billion in cash against total debt of CNY 3.52 billion, providing adequate liquidity coverage. The debt level appears manageable given the company's strong cash flow generation and profitability, though the capital-intensive nature of die casting operations requires careful balance sheet management to fund ongoing equipment investments.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend of CNY 0.30 per share, representing a payout ratio of approximately 32% based on current EPS. This balanced approach returns capital to investors while retaining sufficient earnings to fund the substantial capital expenditure requirements of its manufacturing operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.25 billion, the company trades at a P/E ratio of around 21.5 based on current earnings. The relatively low beta of 0.427 suggests the market perceives IKD as less volatile than the broader market, possibly reflecting its established supplier relationships and predictable business model.

Strategic Advantages And Outlook

IKD's integrated capabilities from R&D through production provide competitive advantages in securing long-term contracts with automotive suppliers. The industry trend toward lightweight aluminum components supports sustained demand, though the company must continuously invest in technology to maintain its market position against global competitors in the precision die casting space.

Sources

Company financial reportsStock exchange disclosuresCompany description 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