investorscraft@gmail.com

Intrinsic ValueBethel Automotive Safety Systems Co., Ltd (603596.SS)

Previous Close$51.64
Intrinsic Value
Upside potential
Previous Close
$51.64

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

Bethel Automotive Safety Systems operates as a specialized manufacturer of vehicle braking systems primarily for commercial vehicles in China. The company's core revenue model centers on designing, producing, and selling comprehensive braking solutions including disc brakes, drum brakes, ABS systems, and electronic parking systems. Operating within the automotive parts sector, Bethel serves original equipment manufacturers in the commercial vehicle market, leveraging its technical expertise in safety-critical components. The company maintains a focused market position as a domestic supplier in China's substantial commercial vehicle industry, which demands reliable and durable braking systems for trucks, buses, and other heavy-duty applications. This specialization allows Bethel to develop deep customer relationships and technical capabilities specific to the requirements of commercial vehicle braking, differentiating itself from broader automotive suppliers.

Revenue Profitability And Efficiency

The company generated CNY 9.94 billion in revenue with net income of CNY 1.21 billion, demonstrating a healthy net margin of approximately 12.2%. Operating cash flow of CNY 1.06 billion indicates strong cash conversion from operations, supporting the company's capital allocation strategy and investment needs in the competitive automotive components sector.

Earnings Power And Capital Efficiency

Bethel exhibits solid earnings power with diluted EPS of CNY 1.99, reflecting efficient utilization of its capital base. The company maintains disciplined capital expenditures of CNY 732 million, indicating strategic investment in production capacity and technological advancement while preserving financial flexibility for future growth opportunities.

Balance Sheet And Financial Health

The balance sheet shows robust financial health with CNY 2.19 billion in cash and equivalents against minimal total debt of CNY 91.2 million. This conservative leverage profile provides significant financial stability and capacity to navigate industry cycles while supporting ongoing operational requirements and strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.35, representing a payout ratio of approximately 17.6% based on current EPS. This balanced capital return policy aligns with maintaining sufficient retained earnings for reinvestment in business growth and technological development within the evolving automotive safety landscape.

Valuation And Market Expectations

With a market capitalization of CNY 29.09 billion and a beta of 0.512, the market appears to value Bethel as a relatively stable automotive components player. The current valuation reflects expectations for continued performance in China's commercial vehicle market while accounting for sector-specific cyclicality and competitive dynamics.

Strategic Advantages And Outlook

Bethel's strategic advantage lies in its specialized focus on commercial vehicle braking systems and established position in China's automotive supply chain. The company's outlook remains tied to commercial vehicle production trends, regulatory safety requirements, and technological evolution toward advanced braking systems, positioning it to benefit from increasing safety standards in transportation.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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