investorscraft@gmail.com

Intrinsic ValueNingbo Xusheng Auto Technology Co., Ltd. (603305.SS)

Previous Close$17.90
Intrinsic Value
Upside potential
Previous Close
$17.90

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

Ningbo Xusheng Auto Technology Co., Ltd. is a specialized manufacturer of precision aluminum alloy automotive components, operating within the Consumer Cyclical sector's auto parts industry. The company's core revenue model is based on the research, development, production, and sale of die-cast, forged, and extruded parts, primarily serving the burgeoning new energy vehicle (NEV) market. Its product portfolio is strategically focused on critical systems, including transmissions, battery packs, motor housings, suspension, and chassis, positioning it as an essential supplier in the automotive supply chain. This focus on lightweight, high-performance aluminum solutions for electric and hybrid vehicles aligns with global automotive trends towards electrification and efficiency. The company's market position is strengthened by its deep technical expertise in precision machining and its established relationships with automakers, capitalizing on the rapid expansion of China's NEV industry. Its headquarters in the major industrial hub of Ningbo provides advantageous access to manufacturing clusters and logistics networks.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 4.41 billion, demonstrating its significant scale within its niche. Profitability was solid, with net income reaching CNY 416 million, translating to a healthy net margin. Strong operating cash flow of CNY 1.22 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and a capacity for self-funded growth.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, generating substantial operating cash flow that comfortably funds its investment activities. Diluted earnings per share stood at CNY 0.45, reflecting the profitability delivered to shareholders. The disparity between strong cash generation and significant capital expenditures points to a strategy of reinvesting for future capacity and technological advancement.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.92 billion. However, this is offset by a considerable total debt load of CNY 4.50 billion. This leveraged structure suggests the company has been aggressive in financing its growth and operations, which is common in capital-intensive manufacturing but requires careful management of debt servicing capabilities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.38. This payout represents a substantial portion of its earnings, indicating a commitment to returning capital to investors while presumably balancing the need to retain funds for ongoing expansion within the high-growth NEV sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.19 billion, the market assigns a significant valuation multiple to the company's earnings, reflecting high growth expectations tied to the electric vehicle revolution. A beta of 0.627 suggests the stock has been less volatile than the broader market, potentially viewed as a more stable play on automotive trends.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on precision aluminum components for NEVs, a high-growth end market. Its outlook is intrinsically linked to the continued global adoption of electric vehicles, requiring lightweighting solutions. Success will depend on maintaining technological leadership, managing leverage, and capitalizing on its positioned role within the automotive supply chain.

Sources

Company Annual ReportPublic Financial 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