investorscraft@gmail.com

Intrinsic ValueJiangsu Riying Electronics Co.,Ltd. (603286.SS)

Previous Close$68.86
Intrinsic Value
Upside potential
Previous Close
$68.86

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

Jiangsu Riying Electronics operates as a specialized automotive components manufacturer, generating revenue through the production and sale of cleaning systems, precision injection moldings, automotive electronics, and wiring harness products. The company serves both domestic Chinese and international automotive markets, providing essential components for windshield, headlamp, and sensor cleaning systems alongside structural parts and electronic controllers. Its business model relies on manufacturing expertise and supply chain integration within the competitive auto parts sector, positioning itself as a solutions provider for automotive OEMs and aftermarket channels. Riying Electronics maintains its market position through technological specialization in niche automotive subsystems, leveraging its founding in 1998 to build industry relationships and manufacturing capabilities that support vehicle electrification and advanced driver assistance trends. The company operates in the consumer cyclical sector, where its performance correlates with automotive production cycles and technological adoption rates across global markets.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 970.7 million with modest net income of CNY 11.2 million, indicating thin margins in a competitive automotive supply environment. Operating cash flow of CNY 63.8 million suggests adequate operational funding, though significant capital expenditures of CNY -132.0 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.098 demonstrates limited earnings power relative to the company's scale, while negative free cash flow after accounting for capital expenditures indicates current investments are prioritizing growth over immediate returns. The capital intensity aligns with automotive manufacturing requirements but pressures short-term profitability metrics.

Balance Sheet And Financial Health

With CNY 218.6 million in cash against CNY 417.1 million in total debt, the company maintains a leveraged but manageable financial position. The debt level supports manufacturing expansion and working capital needs, though it requires careful management given the cyclical nature of automotive demand and production cycles.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.03 represents a conservative payout policy, prioritizing reinvestment in the business over shareholder returns. Growth appears focused on technological capabilities and market expansion, with capital expenditures significantly exceeding operating cash flow indicating aggressive investment in future capacity.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 4.03 billion, the company's valuation reflects expectations for automotive sector recovery and technological adoption. The beta of 0.929 suggests slightly less volatility than the broader market, consistent with automotive suppliers' cyclical but established business models.

Strategic Advantages And Outlook

Riying's strategic position in automotive cleaning systems and electronics provides exposure to growing ADAS and vehicle electrification trends. The company's challenge lies in improving profitability while navigating automotive industry cycles and increasing competition from both domestic and international component suppliers.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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