investorscraft@gmail.com

Intrinsic ValueChina Automotive Engineering Research Institute Co., Ltd. (601965.SS)

Previous Close$18.95
Intrinsic Value
Upside potential
Previous Close
$18.95

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

China Automotive Engineering Research Institute Co., Ltd. (CAERI) is a pivotal technical service provider and research institution within China's automotive sector. Its core revenue model is built on offering comprehensive R&D, rigorous testing and evaluation, and mandatory product certification services for automobiles and related components, serving manufacturers and suppliers. The company also generates income from manufacturing specialized vehicles, such as logistics and sanitation trucks, and producing critical systems for gas and rail vehicles, including transmissions and braking components. Operating from its Chongqing base, CAERI holds a unique and entrenched market position as a state-founded entity, providing essential, often regulatory-driven, technical services that are integral to the automotive industry's development and compliance ecosystem in China. This role as an independent verifier and technology developer affords it a stable, albeit niche, competitive advantage within the broader auto manufacturing landscape.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of approximately CNY 4.70 billion, demonstrating its established service base. Profitability was strong, with net income reaching CNY 907.8 million, translating to a healthy net margin. Operating cash flow of CNY 495.1 million was positive, though it was significantly outpaced by substantial capital expenditures of CNY 724.2 million, indicating heavy investment in its service and manufacturing capabilities.

Earnings Power And Capital Efficiency

The firm exhibited solid earnings power with a diluted EPS of CNY 0.92. The significant gap between operating cash flow and capital expenditures highlights a capital-intensive operational model, driven by investments in testing equipment, specialized vehicle manufacturing, and R&D infrastructure. This suggests returns are generated over the long term through these strategic investments in its technical service platforms.

Balance Sheet And Financial Health

The balance sheet reflects a very strong financial position. The company holds a substantial cash and equivalents balance of CNY 1.82 billion, which vastly exceeds its modest total debt of CNY 218.2 million. This results in a net cash position, indicating minimal financial leverage and providing significant liquidity to fund future operations and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.34. This payout represents a sustainable distribution given the strong profitability and pristine balance sheet. Growth is likely driven by the expansion of China's automotive market and increasing regulatory and technological complexity, which fuels demand for its essential testing and R&D services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.46 billion, the market values the company at a P/E ratio derived from its current earnings. A beta of 0.333 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable, service-oriented business model within the cyclical automotive industry and its strong financial footing.

Strategic Advantages And Outlook

CAERI's strategic advantages are rooted in its long-standing history, state affiliation, and its role as a critical independent technical service provider and standards setter in China's auto industry. Its outlook is tied to automotive technological evolution, particularly in new energy and intelligent vehicles, which will require advanced testing and certification, positioning the company for sustained long-term demand.

Sources

Company DescriptionProvided Financial 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