investorscraft@gmail.com

Intrinsic ValueChangchun Engley Automobile Industry Co.,Ltd. (601279.SS)

Previous Close$4.48
Intrinsic Value
Upside potential
Previous Close
$4.48

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

Changchun Engley Automobile Industry Co., Ltd. operates as a specialized automotive parts manufacturer within the consumer cyclical sector, focusing on the design, development, and production of both metallic and non-metallic components critical to vehicle assembly. Its core revenue model is driven by supplying automakers with essential body stamping parts, including cross car beams and battery enclosures, alongside sophisticated non-metallic modules like front-end assemblies and underbody covers. The company has established a significant market position by catering to the evolving demands of the automotive industry, particularly the rapid growth in electric vehicle production which requires specialized battery trays and shells. By offering integrated solutions from parts manufacturing to mold production and after-sales services, Engley leverages its technical expertise to maintain competitive advantages in cost efficiency and supply chain reliability. Its strategic location in Changchun, a major automotive hub in China, further strengthens its relationships with domestic OEMs and supports its role as a key supplier in the region's automotive ecosystem.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.69 billion, demonstrating its scale within the auto parts sector. However, net income was modest at CNY 48.82 million, reflecting thin margins amid competitive industry pressures. Strong operating cash flow of CNY 766.51 million indicates effective management of working capital and core operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0308 reveals limited earnings power relative to its revenue base. The significant gap between operating cash flow and capital expenditures (CNY -486.09 million) suggests substantial reinvestment needs, potentially for expanding production capabilities or transitioning to EV-focused components, impacting near-term capital returns.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 1.48 billion, providing ample liquidity. Total debt is manageable at CNY 436.06 million, resulting in a conservative leverage profile. This strong financial position supports operational flexibility and potential strategic investments.

Growth Trends And Dividend Policy

Growth is likely tied to automotive production cycles and EV adoption trends in China. The company paid a modest dividend of CNY 0.01 per share, indicating a conservative distribution policy that prioritizes retaining earnings for business development and technological upgrades over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 6.96 billion, the market values the company at approximately 1.5 times revenue, reflecting expectations for industry recovery and potential market share gains. A beta of 0.966 suggests stock performance is closely aligned with broader market movements.

Strategic Advantages And Outlook

Strategic advantages include its specialization in EV battery components and established manufacturing expertise. The outlook depends on automotive sector demand, particularly in China, and the company's ability to capitalize on the electric vehicle transition while managing cost pressures and competition.

Sources

Company DescriptionFinancial Data Provided

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