investorscraft@gmail.com

Intrinsic ValueSailun Group Co., Ltd. (601058.SS)

Previous Close$15.85
Intrinsic Value
Upside potential
Previous Close
$15.85

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

Sailun Group Co., Ltd. is a prominent Chinese manufacturer operating within the global automotive tire industry. The company's core revenue model is built on the research, development, production, and sale of a comprehensive portfolio of tires, serving diverse vehicle segments from passenger cars to heavy-duty industrial and construction machinery. Its product lineup includes specialized offerings such as winter, explosion-proof, and racing tires, catering to both replacement and original equipment manufacturer (OEM) markets. As a key player in the competitive consumer cyclical sector, Sailun has established a significant market position by leveraging its integrated manufacturing capabilities and extensive distribution network. The company's strategic focus on technological innovation and quality enhancement supports its brand recognition and competitive stance against both domestic and international rivals in a capital-intensive industry.

Revenue Profitability And Efficiency

For the fiscal period, Sailun generated robust revenue of CNY 31.8 billion, demonstrating strong market demand for its product portfolio. The company translated this top-line performance into a net income of CNY 4.06 billion, reflecting effective cost management and operational efficiency. The generation of CNY 2.29 billion in operating cash flow, though partially offset by significant capital expenditures, indicates a fundamentally profitable core business operation.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by a diluted EPS of CNY 1.25. Capital allocation remains focused on growth and capacity, with substantial capital expenditures of CNY 4.02 billion directed towards maintaining and expanding its production infrastructure. This investment strategy is crucial for sustaining its competitive position in the capital-intensive tire manufacturing industry.

Balance Sheet And Financial Health

Sailun maintains a balanced financial structure with cash and equivalents of CNY 5.52 billion providing liquidity. Total debt stands at CNY 9.40 billion, indicating a leveraged but manageable position. The company's financial health appears stable, supported by its profitable operations and ability to service its obligations from operating cash flows.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning value to shareholders through a dividend per share of CNY 0.53. This payout, combined with its ongoing capital investment for expansion, reflects a balanced approach to growth and shareholder returns, aiming to sustain long-term development while providing immediate income to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 48.4 billion, the market values Sailun at a multiple derived from its current earnings and growth prospects. A beta of 0.79 suggests the stock has historically been less volatile than the broader market, potentially indicating perceived stability by investors within the cyclical auto parts sector.

Strategic Advantages And Outlook

Sailun's strategic advantages lie in its integrated manufacturing, diverse product range, and established market presence. The outlook is tied to global automotive demand, raw material costs, and its ability to continue innovating. Its foundational strengths position it to navigate sector cycles and capitalize on long-term mobility trends.

Sources

Company Annual ReportPublic Financial Disclosures

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