investorscraft@gmail.com

Intrinsic ValueShanghai Baolong Automotive Corporation (603197.SS)

Previous Close$36.72
Intrinsic Value
Upside potential
Previous Close
$36.72

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

Shanghai Baolong Automotive Corporation operates as a specialized automotive components manufacturer, focusing on precision rubber-metal parts, metal pipe fittings, and emerging vehicle electronics systems. The company generates revenue through direct sales to automotive OEMs across multiple global markets, including China, North America, Europe, Japan, and South Korea, serving diverse vehicle brands with both original equipment and aftermarket solutions. Its product portfolio encompasses traditional and advanced TPMS valves, structural components like U beams and suspension arms, and electronic systems, positioning it as an integrated supplier in the competitive auto parts sector. The company maintains a strategic position in the automotive supply chain by offering both mechanical and electronic components, leveraging its manufacturing expertise to serve the evolving needs of global automakers seeking reliable tier-1 suppliers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.02 billion with net income of CNY 302.6 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at CNY 428.9 million, indicating reasonable cash conversion from operations. Capital expenditures of CNY 759.7 million suggest significant ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the automotive components market.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 1.44, the company demonstrates moderate earnings power relative to its market capitalization. The substantial capital expenditure program indicates focused investment in manufacturing capabilities and product development. The relationship between operating cash flow and capital spending suggests the company is funding growth initiatives while maintaining operational cash generation, though capital intensity appears elevated relative to current earnings levels.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.26 billion in cash against total debt of CNY 4.11 billion, indicating leveraged financial structure common in capital-intensive manufacturing. The debt level reflects investment in production assets and potential expansion initiatives. Liquidity appears adequate with cash reserves covering near-term obligations, though the debt-to-equity ratio suggests moderate financial leverage requiring careful management of interest coverage and repayment schedules.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.72 per share distribution, representing a 50% payout ratio based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. Growth trajectory appears focused on technological upgrades and market expansion, as evidenced by substantial capital investments, positioning the company to capture opportunities in evolving automotive technologies and global supply chain requirements.

Valuation And Market Expectations

Trading at a market capitalization of CNY 8.29 billion, the company carries a P/E ratio of approximately 27.4 based on current earnings. The low beta of 0.121 suggests relative stability compared to broader market movements. Valuation multiples reflect market expectations for recovery in automotive production and potential gains from the company's investments in advanced vehicle components and electronic systems.

Strategic Advantages And Outlook

The company benefits from established relationships with global automakers and diversified product portfolio spanning traditional and electronic components. Its positioning in both domestic Chinese and international markets provides revenue diversification. The outlook depends on automotive production recovery, successful integration of electronic components into product offerings, and efficient management of capital investments to drive future profitability and market share expansion in the competitive auto parts 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