investorscraft@gmail.com

Intrinsic ValueHeilongjiang Tianyouwei Electronics Co., Ltd. (603202.SS)

Previous Close$92.84
Intrinsic Value
Upside potential
Previous Close
$92.84

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

Heilongjiang Tianyouwei Electronics Co., Ltd. is a specialized automotive electronics manufacturer operating within China's dynamic auto parts sector. The company's core revenue model is derived from the research, development, and sale of sophisticated in-vehicle digital products, including electronic instrument clusters, full LCD displays, dual-screen instruments, and infotainment systems. Its product portfolio extends to vehicle air conditioning controllers and wireless chargers, catering to the increasing demand for integrated and intelligent cockpit solutions. As a supplier embedded in the automotive value chain, its market position is that of a technology-focused component provider, serving domestic automakers. The company leverages its founding expertise since 2003 to compete on innovation and reliability within the competitive consumer cyclical industry, aiming to secure its role as a trusted partner for vehicle digitization.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 4.46 billion for the period, demonstrating strong market demand for its automotive electronic products. Profitability is exceptional, with net income reaching CNY 1.14 billion, translating to a high net profit margin. Operating cash flow of CNY 1.06 billion indicates healthy conversion of earnings into cash, supporting operational sustainability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 9.47, reflecting significant earnings power. The company generated substantial operating cash flow while managing capital expenditures of CNY -285.5 million, indicating disciplined investment. This suggests efficient use of capital to maintain and potentially expand its production capabilities.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 1.30 billion. Total debt is modest at CNY 322 million, resulting in a very conservative leverage profile. This financial structure provides a solid foundation for navigating cyclical industry demands.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 2.49. This distribution, coupled with its strong earnings, suggests a commitment to returning capital while potentially retaining funds for future growth initiatives in automotive electronics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.98 billion, the market assigns a significant valuation to the company's earnings stream and growth prospects within the automotive technology space. The provided beta of 0 is unverifiable and may not accurately reflect the stock's volatility relative to the market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on high-value automotive digital clusters and infotainment systems, a growth segment. Its strong financial health provides flexibility to invest in R&D and capitalize on the industry's shift towards smarter, more connected vehicles, though it remains exposed to broader automotive production cycles.

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