investorscraft@gmail.com

Intrinsic ValueHuada Automotive Technology Corp.,Ltd (603358.SS)

Previous Close$51.40
Intrinsic Value
Upside potential
Previous Close
$51.40

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

Huada Automotive Technology Corp., Ltd. operates as a specialized automotive components manufacturer within China's expansive consumer cyclical sector. The company's core revenue model is built on the production and sale of a diverse range of car parts and components, supplying both the domestic aftermarket and potentially original equipment manufacturers. Operating in the highly competitive auto parts industry, Huada leverages its established presence since 1990 to maintain relationships within the complex automotive supply chain. Its market positioning is that of a domestic supplier deeply embedded in the Chinese automotive ecosystem, which is the world's largest vehicle market. The company's operations from its Jingjiang base allow it to serve regional manufacturing hubs, though it faces intense competition from both large multinational parts suppliers and numerous local manufacturers. Its long operating history suggests entrenched customer relationships and operational experience, providing a stable foundation in a sector characterized by cyclical demand and stringent quality requirements.

Revenue Profitability And Efficiency

The company generated CNY 5.11 billion in revenue with net income of CNY 225 million, resulting in a net profit margin of approximately 4.4%. Operating cash flow of CNY 313 million supported operations, while significant capital expenditures of CNY 502 million indicate ongoing investment in production capacity and technological upgrades to maintain competitiveness.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.51 reflects the company's earnings generation capability relative to its equity base. The substantial capital expenditure program, nearly double the operating cash flow, suggests aggressive investment in productive assets, which may enhance future earnings power but currently pressures free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 807 million in cash against CNY 789 million in total debt, indicating a nearly balanced debt-to-cash position. This conservative financial structure provides flexibility while maintaining moderate leverage, supporting operational stability in the cyclical automotive industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.50, representing a substantial payout relative to earnings. This policy suggests management's confidence in sustainable cash generation despite the heavy investment cycle indicated by the capital expenditure levels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.5 billion and a beta of 0.45, the market prices the stock with lower volatility than the broader market. The valuation reflects expectations for stable performance within the automotive supply chain, though potentially limited growth prospects compared to more innovative automotive technology companies.

Strategic Advantages And Outlook

The company's long operating history since 1990 provides established industry relationships and manufacturing expertise. Its positioning within China's massive automotive market offers exposure to domestic industry trends, though it faces challenges from increasing competition and technological disruption in automotive components.

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