investorscraft@gmail.com

Intrinsic ValueYAPP Automotive Systems Co., Ltd. (603013.SS)

Previous Close$24.83
Intrinsic Value
Upside potential
Previous Close
$24.83

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

YAPP Automotive Systems operates as a specialized manufacturer of automotive energy storage systems, serving both traditional internal combustion engine vehicles and the rapidly growing electric vehicle segment. The company's core revenue model centers on designing, manufacturing, and selling sophisticated fuel systems, emission control solutions, and battery packs to global automotive OEMs. Its comprehensive product portfolio includes plastic fuel systems, urea storage systems for diesel vehicles, high-voltage fuel systems for hybrids, and complete battery packs for pure EVs, positioning it as an integrated solutions provider in the automotive supply chain. Operating across eleven countries including China, Germany, the United States, and Mexico, YAPP has established a multinational manufacturing and distribution footprint that enables it to serve global automakers with localized production capabilities. The company competes in the highly technical auto parts sector where engineering expertise, quality control, and cost efficiency are critical competitive advantages. YAPP's market position benefits from the automotive industry's dual transition toward both cleaner combustion technologies and full electrification, allowing it to leverage its traditional strengths while expanding into new growth areas.

Revenue Profitability And Efficiency

YAPP generated CNY 8.08 billion in revenue with net income of CNY 500 million, reflecting a healthy net margin of approximately 6.2%. The company demonstrated solid operational efficiency with operating cash flow of CNY 763 million, significantly exceeding capital expenditures of CNY 198 million. This cash generation capability supports ongoing investments in both traditional and emerging automotive technologies while maintaining profitability.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.98, indicating effective earnings conversion from its revenue base. With modest capital expenditures relative to operating cash flow, YAPP maintains strong capital efficiency and retains substantial internal funding capacity. The business demonstrates consistent earnings power through its diversified product offerings across both conventional and electric vehicle segments.

Balance Sheet And Financial Health

YAPP maintains a robust balance sheet with CNY 1.20 billion in cash and equivalents against minimal total debt of CNY 119 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The strong cash position supports both operational needs and strategic investments without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.40 per share while maintaining ample retention for growth investments. YAPP's global manufacturing footprint and product diversification across traditional and electric vehicle systems position it to benefit from multiple automotive industry trends. The balance between dividend distributions and reinvestment reflects a disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of CNY 12.22 billion, the company trades at approximately 15.2 times earnings and 1.5 times revenue. The beta of 0.688 suggests lower volatility than the broader market, indicating perceived stability. Current valuation multiples reflect expectations for steady growth in both traditional automotive components and emerging electric vehicle systems.

Strategic Advantages And Outlook

YAPP's strategic advantages include its technological expertise in energy storage systems, global manufacturing presence, and diversified customer base across major automotive markets. The company is well-positioned to capitalize on the automotive industry's transition toward electrification while maintaining strength in traditional fuel systems. Its strong balance sheet and cash generation provide flexibility to pursue both organic growth and strategic opportunities in evolving automotive technologies.

Sources

Company financial reportsStock exchange disclosuresCompany description and financial 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