investorscraft@gmail.com

Intrinsic ValueZhejiang Tiancheng Controls Co., Ltd. (603085.SS)

Previous Close$11.58
Intrinsic Value
Upside potential
Previous Close
$11.58

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

Zhejiang Tiancheng Controls operates as a specialized automotive seating manufacturer with a diversified product portfolio serving multiple transportation segments. The company generates revenue through the research, development, production, and sale of seating systems for construction machinery, commercial vehicles, passenger cars, aviation, and child safety applications. Its comprehensive offering includes foam components, seat covers, and lightweight products, positioning it as an integrated solutions provider rather than merely a component supplier. Operating within China's expansive automotive supply chain, Tiancheng leverages its 30-year industry presence to maintain relationships with domestic and international OEMs. The company's market position reflects the challenging competitive dynamics of the auto parts sector, where scale, technological capability, and cost efficiency determine supplier viability. Its diversification across vehicle segments provides some insulation against cyclical downturns in specific automotive categories, though overall performance remains tied to broader automotive production volumes and economic conditions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.23 billion for the period but experienced a net loss of CNY 16.48 million, indicating margin pressure within its operating environment. Despite generating positive operating cash flow of CNY 32.43 million, significant capital expenditures of CNY 226.76 million suggest ongoing investment in production capacity or technological upgrades. The negative EPS of -0.04 CNY reflects the challenging profitability conditions facing automotive suppliers.

Earnings Power And Capital Efficiency

Tiancheng's earnings power appears constrained by industry headwinds, as evidenced by its negative net income position. The substantial capital expenditure program, which exceeded operating cash flow by nearly seven times, indicates aggressive investment in future capabilities despite current profitability challenges. This suggests management's focus on long-term positioning rather than short-term earnings optimization in a competitive automotive supply market.

Balance Sheet And Financial Health

The company maintains a liquidity position with cash and equivalents of CNY 382.17 million against total debt of CNY 862.56 million, indicating moderate leverage. The debt-to-equity structure appears manageable given the company's asset base and industry positioning, though the negative earnings create some concern about debt service capacity. The balance sheet reflects typical automotive supplier characteristics with significant working capital requirements.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with the company reporting a net loss for the period. The absence of dividend payments (0 CNY per share) aligns with the negative earnings and substantial capital investment requirements. This conservative distribution policy prioritizes capital preservation and reinvestment over shareholder returns during a challenging operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.20 billion, the market appears to be valuing the company at roughly 1.9 times revenue despite current profitability challenges. The low beta of 0.388 suggests investors perceive the stock as less volatile than the broader market, possibly reflecting expectations of recovery or strategic value in its market position. Valuation metrics indicate cautious optimism about future turnaround potential.

Strategic Advantages And Outlook

The company's long-established presence since 1992 and diversified product portfolio across multiple vehicle segments provide foundational strengths. Its expertise in seating systems and lightweight products positions it to benefit from automotive innovation trends. However, near-term challenges include navigating industry cyclicality, managing debt levels, and restoring profitability through operational efficiency improvements and potential market recovery in the automotive sector.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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