investorscraft@gmail.com

Intrinsic ValueNingbo Shenglong Automotive Powertrain System Co.,Ltd. (603178.SS)

Previous Close$17.46
Intrinsic Value
Upside potential
Previous Close
$17.46

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

Ningbo Shenglong Automotive Powertrain System Co., Ltd. operates as a specialized manufacturer within the automotive components sector, focusing on the research, development, production, and global sale of critical powertrain subsystems. Its core product portfolio encompasses a diverse range of precision-engineered oil pumps for engines, transmissions, and transfer cases, alongside vacuum pumps, camshafts, and various transmission components. The company is deeply embedded in the automotive supply chain, serving both domestic Chinese and international vehicle manufacturers. As a subsidiary of Ningbo Shenglong Group, it leverages vertical integration and technical expertise to maintain its position. Its market positioning is that of a focused supplier in a highly competitive industry, reliant on engineering capabilities and cost efficiency to secure contracts with automakers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.62 billion for the period. However, profitability was constrained with a net income of CNY 29.8 million, indicating significant margin pressure from competitive and input costs. Operating cash flow of CNY 18.3 million was substantially lower than capital expenditures of CNY -144.6 million, reflecting heavy ongoing investment in its production capabilities and potentially straining free cash flow generation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.13, demonstrating modest earnings power. The significant negative gap between operating cash flow and capital expenditures highlights a capital-intensive business model. This suggests that substantial reinvestment is currently required to maintain and grow operations, which pressures near-term returns on invested capital and overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 158.9 million against total debt of CNY 249.4 million, indicating a manageable but notable debt load. The company's financial health appears stable in the short term, though its liquidity is supported by its operational cash generation. The capital structure reflects a typical industrial manufacturer with funding needs for its asset base.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.04. Growth trends are likely tied to the broader automotive production cycle and the company's ability to secure new client programs. The high level of capital expenditure suggests a strategy focused on capacity expansion or technological upgrades to drive future growth rather than immediate profit maximization.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.82 billion, the market valuation implies certain growth expectations beyond the current modest profitability. A negative beta of -0.455 suggests the stock's returns have historically exhibited a low correlation, and at times an inverse relationship, with the broader market, which may attract investors seeking diversification within the cyclical automotive sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in powertrain components and its integrated manufacturing capabilities. The outlook is intrinsically linked to global automotive production volumes, electrification trends impacting traditional powertrains, and its success in navigating intense industry competition and cost pressures to improve its profitability over the long term.

Sources

Company Financial ReportsPublic Market 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