investorscraft@gmail.com

Intrinsic ValueZhejiang Tion Vanly Tech Co (603210.SS)

Previous Close$19.61
Intrinsic Value
Upside potential
Previous Close
$19.61

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

Zhejiang Tion Vanly Tech operates as a specialized automotive components manufacturer, focusing on the research, development, production, and sales of precision stamping and welded structural parts for vehicle manufacturers in China. The company serves the automotive supply chain by providing critical functional assemblies that integrate into final vehicle production, positioning itself as a tier-2 or tier-3 supplier to major OEMs. Its business model relies on long-term supply contracts and technical collaboration with automotive clients, generating revenue through the sale of customized components designed to meet specific vehicle platform requirements. Operating within China's massive automotive sector, the company competes in a fragmented market characterized by intense price competition and technological requirements. Its market position is defined by its specialization in metal forming and welding technologies, serving domestic Chinese automakers who require reliable, cost-effective component solutions for mass production vehicles.

Revenue Profitability And Efficiency

The company generated CNY 1.69 billion in revenue with net income of CNY 176.7 million, achieving a net profit margin of approximately 10.5%. Operating cash flow of CNY 209.7 million exceeded net income, indicating solid cash conversion. Capital expenditures of CNY 263.2 million suggest ongoing investment in production capacity and technological capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.69 reflects the company's earnings capacity relative to its equity base. The significant capital expenditure program, nearly 1.5 times operating cash flow, indicates aggressive investment in production assets. This suggests management is prioritizing capacity expansion and technological upgrades to capture market share in China's competitive automotive components sector.

Balance Sheet And Financial Health

The company maintains CNY 153.8 million in cash against total debt of CNY 521.8 million, indicating moderate leverage. The debt-to-equity structure appears manageable given the company's cash generation capabilities. The balance sheet supports ongoing operational requirements while funding the substantial capital investment program necessary for competitive positioning.

Growth Trends And Dividend Policy

No dividend payments were made during the period, reflecting a retention policy that prioritizes reinvestment in business expansion. The substantial capital expenditure program suggests management is focused on growth initiatives rather than shareholder returns. This approach aligns with companies in expansion phases within capital-intensive manufacturing sectors.

Valuation And Market Expectations

With a market capitalization of CNY 7.18 billion, the company trades at approximately 40.6 times earnings, indicating market expectations for future growth. This multiple reflects investor confidence in the company's positioning within China's automotive supply chain and its ability to capitalize on the domestic automotive market's evolution.

Strategic Advantages And Outlook

The company's specialization in automotive stamping and welded components provides technical expertise that creates barriers to entry. Its positioning within China's automotive ecosystem offers exposure to domestic market growth while facing intensifying competition. Future performance will depend on maintaining technological relevance, cost competitiveness, and securing long-term supply contracts with major automotive manufacturers.

Sources

Company financial statementsStock exchange disclosures

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