investorscraft@gmail.com

Intrinsic ValuePang Da Automobile Trade Co., Ltd (601258.SS)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pang Da Automobile Trade Co., Ltd operates as a prominent automotive retailer in China and Mongolia, specializing in the distribution of a comprehensive portfolio of vehicles. The company's core revenue model is built on the sale of new passenger cars, trucks, minibuses, and specialized agricultural and engineering vehicles from various manufacturers. As a key intermediary in the consumer cyclical sector, its profitability is intrinsically linked to consumer discretionary spending, manufacturer supply chains, and regional economic conditions. Operating in a highly competitive and fragmented auto dealership market, the company leverages its established physical footprint and long-standing industry relationships since its 1988 founding. Its market position is that of a significant regional player, navigating the challenges of intense competition, economic cyclicality, and the ongoing industry transition towards electric vehicles, which requires continuous adaptation of inventory and sales strategies.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 26.0 billion for FY 2022. However, this top-line performance was overshadowed by significant operational challenges, resulting in a net loss of CNY 1.40 billion and negative diluted EPS. Operating cash flow was also negative, indicating fundamental pressures on core business efficiency and cash generation during the period.

Earnings Power And Capital Efficiency

Earnings power was severely impaired, with the substantial net loss reflecting poor capital allocation and operational performance. The negative operating cash flow of CNY -687 million, even after adjusting for capital expenditures of CNY -478 million, underscores deep inefficiencies and a failure to convert revenue into cash, severely limiting financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with a high debt burden of CNY 6.91 billion against a cash position of only CNY 782 million. This significant leverage, combined with operating losses and negative cash flow, points to substantial solvency risks and a weakened capacity to meet future obligations without external support or restructuring.

Growth Trends And Dividend Policy

Recent trends are characterized by financial distress rather than growth, marked by substantial losses. Despite this challenging position, the company maintained a nominal dividend payment of CNY 0.015 per share, which may reflect a commitment to shareholders but is unsustainable given the current negative profitability and cash flow profile.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 4.09 billion, the market valuation appears to incorporate significant skepticism, pricing the company at a deep discount to its annual revenue. The subdued beta of 0.65 suggests the market perceives it as less volatile than the broader market, possibly discounting a prolonged recovery or restructuring scenario.

Strategic Advantages And Outlook

The company's primary advantages are its long operating history and established regional presence. The outlook remains highly uncertain, contingent on a successful operational turnaround, debt management, and adaptation to evolving automotive market dynamics, including the shift to electric vehicles and changing consumer preferences in its core markets.

Sources

Company FilingsPublic Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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