Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |