investorscraft@gmail.com

Intrinsic ValueTriangle Tyre Co., Ltd (601163.SS)

Previous Close$15.45
Intrinsic Value
Upside potential
Previous Close
$15.45

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

Triangle Tyre operates as a comprehensive tire manufacturer specializing in the research, development, and production of diverse tire products for global markets. The company's core revenue model centers on manufacturing and distributing commercial tires, passenger tires, and specialized off-the-road (OTR) tires, including bias, radial, and jumbo OTR variants. Operating within the competitive automotive parts sector, Triangle Tyre maintains a vertically integrated production process that spans from R&D to global distribution through an extensive network of branches, dealers, and online channels across 180 countries. The company has established a notable market position as a Chinese tire exporter with significant penetration in North America, Europe, Australia, Russia, and India, leveraging cost-competitive manufacturing capabilities while facing intense competition from both global tire giants and emerging market manufacturers. Its strategic focus on developing specialized OTR tires for industrial and mining applications provides differentiation in niche segments, though brand recognition remains secondary to pricing advantages in many international markets.

Revenue Profitability And Efficiency

Triangle Tyre generated CNY 10.16 billion in revenue with net income of CNY 1.10 billion, demonstrating a healthy net margin of approximately 10.9%. The company maintained solid profitability metrics while operating in a capital-intensive industry, with operating cash flow of CNY 987.7 million supporting ongoing operations. Capital expenditures of CNY 315.1 million indicate continued investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.38, reflecting efficient earnings generation from its asset base. Operating cash flow coverage of capital expenditures appears adequate at approximately 3.1 times, suggesting sustainable investment capacity. The balance between operating cash generation and strategic capital deployment supports continued operational expansion and technological advancement.

Balance Sheet And Financial Health

Triangle Tyre maintains a conservative financial structure with CNY 2.46 billion in cash and equivalents against total debt of CNY 1.26 billion, indicating strong liquidity and moderate leverage. The substantial cash position provides operational flexibility and buffers against industry cyclicality. The debt level appears manageable given the company's cash generation capacity and market position.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, distributing CNY 0.53 per share in dividends while retaining earnings for growth initiatives. This dividend policy reflects management's confidence in sustainable cash generation while maintaining flexibility for strategic investments in production capacity and market expansion across its global footprint.

Valuation And Market Expectations

With a market capitalization of CNY 11.11 billion, the company trades at approximately 10 times earnings, reflecting market expectations aligned with industry peers. The beta of 0.455 indicates lower volatility relative to the broader market, suggesting perceived stability in the business model despite automotive sector cyclicality.

Strategic Advantages And Outlook

Triangle Tyre's vertically integrated manufacturing, global distribution network, and specialization in OTR tires provide competitive advantages in specific market segments. The company's extensive international presence across 180 countries diversifies geographic risk while positioning it to benefit from global infrastructure development and automotive market growth, particularly in emerging economies.

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