investorscraft@gmail.com

Intrinsic ValueGuangzhou Tongda Auto Electric Co., Ltd. (603390.SS)

Previous Close$12.79
Intrinsic Value
Upside potential
Previous Close
$12.79

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

Guangzhou Tongda Auto Electric operates as a specialized automotive technology supplier, focusing on the research, development, and manufacturing of vehicle-mounted intelligent terminal systems and complementary automotive electrical products. The company's core revenue model is driven by the sale of integrated information management systems and auto parts, catering primarily to the evolving demands of the automotive industry, particularly in connectivity and electrification. Its product portfolio is segmented into new energy systems, onboard intelligent solutions, vehicle media, and traditional onboard parts, positioning it at the intersection of automotive manufacturing and digital innovation. Operating within China's robust automotive sector, the company leverages its technological expertise to serve both conventional and new energy vehicle manufacturers, emphasizing innovation in smart vehicle ecosystems. Its market position is characterized by a niche focus on high-value electronic components and systems, which are increasingly critical as vehicles become more software-defined and connected. This specialization allows it to compete with larger suppliers by offering tailored, technologically advanced solutions that enhance vehicle functionality and user experience.

Revenue Profitability And Efficiency

The company reported revenue of CNY 665.7 million with a net income of CNY 25.6 million, indicating a net margin of approximately 3.8%. Operating cash flow was robust at CNY 84.0 million, significantly exceeding net income, suggesting healthy cash generation from core operations. Capital expenditures of CNY 36.2 million reflect ongoing investments to support its technological and production capabilities.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.07, derived from its modest net income base. The strong operating cash flow relative to earnings highlights effective working capital management and solid underlying business performance. The company demonstrates adequate capital efficiency, though its profitability metrics remain moderate in a competitive auto parts sector.

Balance Sheet And Financial Health

The balance sheet is notably strong, with cash and equivalents of CNY 369.1 million providing substantial liquidity. Total debt is minimal at CNY 0.1 million, resulting in a net cash position and exceptionally low leverage. This conservative financial structure offers significant flexibility for strategic initiatives or weathering industry downturns.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.07 per share, aligning with its EPS and indicating a full payout ratio. This suggests a shareholder-friendly policy, though it may limit retained earnings for aggressive growth. Future expansion likely depends on leveraging its strong balance sheet to capture opportunities in automotive electrification and智能化.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.69 billion, the stock trades at a significant premium to its book value and earnings, reflecting market expectations for growth in the electric and intelligent vehicle segments. A beta of 1.20 indicates higher volatility than the market, consistent with its cyclical industry and growth stock characteristics.

Strategic Advantages And Outlook

The company's key advantages include its specialization in high-growth automotive technology niches, a robust and debt-free balance sheet, and positioning within China's leading automotive market. The strategic outlook is tied to the industry's shift towards electrification and connectivity, where its product expertise could drive future market share and profitability gains.

Sources

Company description and financial data provided

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