investorscraft@gmail.com

Intrinsic ValueGuangzhou Automobile Group Co., Ltd. (601238.SS)

Previous Close$7.92
Intrinsic Value
Upside potential
Previous Close
$7.92

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

Guangzhou Automobile Group Co., Ltd. (GAC Group) is a major Chinese state-owned automobile manufacturer operating in the highly competitive consumer cyclical sector. Its core revenue model is diversified across vehicle manufacturing, parts sales, and a growing portfolio of commercial and financial services. The company produces a comprehensive range of passenger vehicles, commercial trucks, construction vehicles, and new energy vehicles (NEVs), alongside motorcycles and critical auto components like engines and transmissions. GAC Group enhances its ecosystem through strategic financial services, including auto financing, insurance brokerage, and leasing, which support its primary manufacturing operations. Operating in a rapidly evolving market characterized by intense domestic competition and a strong push towards electrification, GAC Group holds a significant market position. It leverages its joint ventures and proprietary brands to navigate sector dynamics, positioning itself as an integrated automotive player with substantial manufacturing scale and an expanding service-oriented footprint in Mainland China and select international markets.

Revenue Profitability And Efficiency

The group reported robust revenue of CNY 107.8 billion for the period, demonstrating its significant scale in the automotive market. However, net income was a relatively modest CNY 824 million, indicating thin overall profitability margins amidst competitive and high-cost industry conditions. Operating cash flow was strong at CNY 10.9 billion, showcasing solid cash generation from core business activities, which is critical for funding operations and investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.08, reflecting the modest bottom-line result on a large share base. The company generated substantial operating cash flow of CNY 10.9 billion, which significantly exceeded its capital expenditures of CNY 10.9 billion, indicating it is fully funding its investments internally and potentially generating surplus cash for other corporate purposes.

Balance Sheet And Financial Health

GAC Group maintains a strong liquidity position with cash and equivalents of CNY 51.6 billion. Total debt is reported at CNY 29.8 billion, resulting in a conservative net cash position. This robust balance sheet provides significant financial flexibility to navigate industry cycles and invest in strategic initiatives like NEV development.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.05 per share. Future growth is likely tied to the successful execution of its strategy in the evolving Chinese auto market, particularly the transition to new energy vehicles and the performance of its joint venture partnerships.

Valuation And Market Expectations

With a market capitalization of approximately CNY 66.3 billion, the market valuation reflects the company's large revenue base but also incorporates expectations for improved future profitability in a challenging sector. A beta of 0.38 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include its scale, valuable joint ventures, integrated business model encompassing manufacturing and financial services, and a strong balance sheet. The outlook is contingent on successfully competing in the electrification transition and leveraging its state-backed position within the Chinese automotive industry.

Sources

Company Annual Report (10-K Equivalent)Public 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