investorscraft@gmail.com

Intrinsic ValueWencan Group Co.,Ltd. (603348.SS)

Previous Close$20.63
Intrinsic Value
Upside potential
Previous Close
$20.63

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

Wencan Group Co., Ltd. is a specialized manufacturer operating within the global automotive supply chain, focusing on the research, development, and production of aluminum alloy precision die castings. Its core revenue model is B2B, supplying critical components to vehicle manufacturers and auto parts suppliers. The company's product portfolio is integral to modern vehicles, with applications spanning engine systems, transmissions, chassis, braking systems, and body structures for both traditional fuel and new energy vehicles (NEVs). This positions Wencan at the intersection of lightweighting trends and the automotive industry's electrification transition, serving a diverse and evolving market. Founded in 1998 and headquartered in Foshan, China, the company has established a long-standing presence, leveraging its technical expertise in die-casting to secure its role as a trusted supplier in a highly competitive and capital-intensive sector. Its market position is that of a specialized component manufacturer, essential to the production cycles of its automotive clients, though it operates in a fragmented market with significant competition from other casting specialists globally.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of CNY 6.25 billion, demonstrating its significant scale within the auto parts sector. However, net income of CNY 115.1 million indicates a relatively thin net profit margin, reflecting the competitive and capital-intensive nature of its manufacturing operations. Operating cash flow was positive at CNY 379.2 million, which is a key indicator of core business health.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.41. A substantial capital expenditure outflow of CNY -721.7 million significantly exceeded the operating cash flow, indicating heavy investment in production capacity and equipment. This suggests a strategy focused on growth and modernization, which pressures near-term free cash flow but is potentially necessary to maintain technological competitiveness.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 652.8 million against total debt of CNY 1.69 billion, indicating a leveraged financial structure common in capital-intensive manufacturing. This debt level funds its significant property, plant, and equipment assets required for its operations. The company's beta of 0.776 suggests its stock is less volatile than the broader market.

Growth Trends And Dividend Policy

The company has declared a dividend of CNY 0.3 per share, signaling a commitment to returning capital to shareholders despite its high reinvestment needs for growth. The strategic focus on components for new energy vehicles aligns with a major industry megatrend, positioning the company to potentially benefit from the long-term shift towards vehicle electrification.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.0 billion, the market valuation implies certain growth expectations, particularly regarding the company's positioning within the expanding NEV market. The current valuation reflects investor sentiment on its ability to capitalize on industry transitions and improve profitability from its significant investments.

Strategic Advantages And Outlook

The company's primary strategic advantages are its long-established expertise in precision die-casting and its entrenched relationships within the automotive supply chain. The outlook is tied to the execution of its capacity expansion and its success in capturing a larger share of content in next-generation vehicles, particularly EVs, which could drive future revenue growth and improved returns on its invested capital.

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