investorscraft@gmail.com

Intrinsic ValueJiangsu Xinquan Automotive Trim Co.,Ltd. (603179.SS)

Previous Close$86.81
Intrinsic Value
Upside potential
Previous Close
$86.81

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

Jiangsu Xinquan Automotive Trim Co., Ltd. operates as a specialized manufacturer within China's automotive supply chain, focusing on the design, development, and production of interior and exterior trim components. Its core revenue model is B2B, generating sales by supplying automakers with critical assemblies such as dashboards, door panels, bumper systems, and column covers, alongside the associated molds. The company is deeply embedded in the consumer cyclical sector, serving the production needs of vehicle manufacturers. Its market position is that of a domestic supplier, leveraging its established manufacturing base and long-term client relationships to secure contracts in a highly competitive and cyclical industry. The firm's operations are concentrated in the Chinese market, aligning its fortunes closely with the health of regional automotive production and consumer demand.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 13.26 billion for the period. Profitability was solid, with net income reaching CNY 976.6 million, translating to a net margin of approximately 7.4%. Operating cash flow was strong at CNY 1.29 billion, indicating effective conversion of earnings into cash, though this was offset by significant capital expenditures for maintaining and expanding production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 2.00, reflecting the firm's earnings power on a per-share basis. The company is capital intensive, as evidenced by substantial capital expenditures of CNY 1.49 billion, which exceeds operating cash flow. This indicates a strategy focused on reinvestment to sustain its manufacturing operations and potentially capture future growth within the automotive sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.52 billion against total debt of CNY 2.14 billion, indicating a moderate but manageable leverage position. The company maintains sufficient liquidity to meet its short-term obligations, supporting its operational stability in a capital-intensive industry. The overall financial health appears stable for its sector.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.30. This payout, against earnings of CNY 2.00, represents a conservative payout ratio, allowing for retained earnings to fund future growth initiatives and navigate the cyclical nature of the automotive industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.6 billion and a beta of 0.831, the market prices the stock with moderate volatility relative to the broader market. The valuation reflects expectations tied to the performance of the Chinese automotive sector and the company's execution within its competitive landscape.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established manufacturing expertise and entrenched position within China's automotive supply chain. Its outlook is intrinsically linked to the production cycles of its automaker clients and overall economic conditions influencing consumer demand for vehicles, requiring diligent capital management.

Sources

Company DescriptionProvided 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