investorscraft@gmail.com

Intrinsic ValueDelixi New Energy Technology Co., Ltd. (603032.SS)

Previous Close$19.15
Intrinsic Value
Upside potential
Previous Close
$19.15

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

Delixi New Energy Technology operates as a regional transportation provider in China, specializing in road passenger services with a focus on Xinjiang province. The company generates revenue through bus station operations, passenger line services, and complementary businesses including vehicle maintenance, parts sales, and freight transportation. Its core model relies on operating 93 domestic and 11 international passenger routes utilizing a fleet of 437 vehicles, serving both local and cross-border transportation needs in a strategically important region. The company maintains a niche market position as a subsidiary of Delixi Group, leveraging its established infrastructure and operational expertise in a competitive transportation sector while diversifying into ancillary services like property leasing to enhance revenue stability.

Revenue Profitability And Efficiency

The company reported revenue of CNY 364 million but experienced significant challenges with a net loss of CNY -151 million and negative diluted EPS of -0.66 CNY. Despite the profitability issues, operating cash flow remained positive at CNY 105 million, indicating some operational cash generation capability. Capital expenditures of CNY -36 million suggest moderate investment in maintaining and potentially upgrading its transportation fleet and infrastructure.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of CNY 105 million provides some buffer, but the negative net income indicates underlying operational challenges. The company's capital efficiency requires improvement as current investments are not translating into profitable operations, though the cash flow from operations suggests some fundamental business viability.

Balance Sheet And Financial Health

The balance sheet shows CNY 213 million in cash against total debt of CNY 137 million, providing adequate liquidity coverage. The debt level appears manageable relative to cash reserves, suggesting reasonable financial stability despite operational losses. The current cash position provides some flexibility to navigate the challenging operating environment.

Growth Trends And Dividend Policy

Despite reporting losses, the company maintained a dividend payment of 0.056 CNY per share, indicating management's commitment to shareholder returns. The negative growth trends in profitability present challenges, though the dividend policy suggests confidence in medium-term recovery. The international route operations may represent growth potential despite current headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.24 billion, the market appears to be pricing in recovery potential beyond current financial performance. The beta of 0.707 suggests moderate volatility relative to the market. Valuation metrics likely reflect expectations of operational turnaround and potential growth in the strategically important Xinjiang transportation market.

Strategic Advantages And Outlook

The company benefits from established infrastructure and operational experience in a strategic region with growing transportation needs. Its subsidiary status under Delixi Group provides potential support during challenging periods. The outlook depends on improving operational efficiency and potentially leveraging regional development initiatives, though current profitability challenges require strategic addressing.

Sources

Company financial reportsStock exchange disclosuresCorporate filings

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