investorscraft@gmail.com

Intrinsic ValueGUILIN FUDA Co.,Ltd. (603166.SS)

Previous Close$16.84
Intrinsic Value
Upside potential
Previous Close
$16.84

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

GUILIN FUDA Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing on the development, production, and sale of critical drivetrain and engine parts. Its core product portfolio includes engine crankshafts, automobile clutches, gears, precision forgings, and bolts, serving the domestic automotive manufacturing and aftermarket industries. As a subsidiary of Fuda Holdings Group Co., Ltd., the company leverages integrated manufacturing capabilities and established supply chain relationships to maintain its position. It operates in the highly competitive auto parts segment, catering to the demands of vehicle production and maintenance. The company's market position is that of a domestic supplier entrenched in China's vast automotive ecosystem, requiring continuous operational efficiency and technological adaptation to compete effectively against both local and international component manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.65 billion for the period. It demonstrated profitability with net income of CNY 185.3 million, translating to a net margin of approximately 11.2%. Operating cash flow was robust at CNY 473 million, significantly exceeding net income and indicating strong cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.29, reflecting the company's earnings power. Capital expenditures of CNY 551.4 million were substantial, indicating significant investment in maintaining or expanding production capacity. This high level of investment relative to operating cash flow suggests a capital-intensive business model.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 215.7 million against total debt of CNY 754.4 million. This debt level, while material, appears manageable relative to the company's cash generation. The low beta of 0.231 suggests the stock has historically exhibited lower volatility than the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.20 per share. This payout represents a substantial portion of its earnings, indicating a commitment to returning capital to investors alongside its significant reinvestment needs for growth and maintenance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.74 billion, the market assigns a valuation that reflects its role in the automotive supply chain. The valuation multiples are influenced by its profitability, growth prospects within the Chinese auto market, and its capital-intensive operational requirements.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise and its position within the Fuda Holdings ecosystem. Its outlook is intrinsically linked to the health of the Chinese automotive industry, requiring agility to navigate cyclical demand, technological shifts toward electrification, and competitive pressures.

Sources

Company FilingsPublic 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