Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company financial statementsStock exchange disclosures
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 |