investorscraft@gmail.com

Intrinsic ValueBohai Automotive Systems Co. Ltd. (600960.SS)

Previous Close$5.22
Intrinsic Value
Upside potential
Previous Close
$5.22

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

Bohai Automotive Systems operates as a specialized manufacturer of pistons for various vehicle applications, serving both domestic Chinese and international markets. The company's core revenue model centers on the production and sale of precision-engineered pistons for passenger cars, commercial vehicles, engineering machinery, marine engines, agricultural equipment, and general motor applications. Operating within the highly competitive automotive components sector, Bohai leverages its manufacturing expertise to supply original equipment manufacturers and aftermarket channels, positioning itself as a critical supplier in the automotive value chain. The company's market position reflects the challenges facing traditional internal combustion engine component suppliers amid the global transition toward electric vehicles, requiring strategic adaptation to evolving industry dynamics while maintaining its established manufacturing capabilities and customer relationships in conventional powertrain systems.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.23 billion but experienced significant financial stress with a net loss of CNY 1.26 billion, indicating severe profitability challenges. Operating cash flow of CNY 12.8 million was minimal relative to revenue, while capital expenditures of CNY 137.8 million suggest ongoing investment despite financial pressures. The negative EPS of CNY -1.33 reflects substantial per-share losses across its operations.

Earnings Power And Capital Efficiency

Bohai's earnings power appears severely constrained, with substantial losses indicating operational inefficiencies or market headwinds. The minimal operating cash flow relative to revenue suggests poor working capital management or pricing pressures. Capital expenditure levels, while negative, indicate some maintenance of productive capacity despite the challenging financial performance and market conditions affecting the traditional automotive components sector.

Balance Sheet And Financial Health

The company maintains CNY 922 million in cash against total debt of CNY 1.90 billion, creating a leveraged position with debt exceeding liquid assets. This financial structure, combined with operating losses, raises concerns about liquidity and debt service capability. The balance sheet reflects the strain of current market conditions on automotive component manufacturers specializing in internal combustion engine parts.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with significant losses overshadowing revenue generation. The company suspended dividend payments, reflecting prudent capital preservation during this challenging period. This approach prioritizes financial stability and operational restructuring over shareholder returns amid industry transformation pressures affecting traditional automotive component suppliers.

Valuation And Market Expectations

With a market capitalization of CNY 4.51 billion, the market appears to be pricing in some recovery potential despite current losses. The beta of 1.088 indicates slightly higher volatility than the market, reflecting investor perception of both automotive sector cyclicality and company-specific challenges. Valuation metrics suggest cautious optimism about restructuring potential or strategic repositioning.

Strategic Advantages And Outlook

Bohai's specialized manufacturing expertise in pistons provides a foundation, but the company faces significant headwinds from the automotive industry's transition to electrification. Future success likely depends on diversifying into new components, adapting products for hybrid applications, or finding niche markets where internal combustion engines remain relevant. The outlook remains challenging given structural industry shifts away from traditional powertrain components.

Sources

Company financial statementsStock 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