investorscraft@gmail.com

Intrinsic ValueZhejiang Dehong Automotive Electronic & Electrical Co., Ltd. (603701.SS)

Previous Close$20.55
Intrinsic Value
Upside potential
Previous Close
$20.55

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

Zhejiang Dehong Automotive Electronic & Electrical Co., Ltd. operates as a specialized manufacturer of automotive alternators and electronic components within China's competitive auto parts sector. The company generates revenue through the research, development, and manufacturing of alternators for both commercial vehicles and passenger cars, supplemented by aftermarket products and electronic vacuum pumps. Founded in 1978, Dehong has established a long-standing presence in the automotive supply chain, positioning itself as a domestic supplier with deep technical expertise in electrical systems. The company serves original equipment manufacturers and aftermarket distributors, leveraging its manufacturing capabilities to maintain cost competitiveness. While operating primarily in the Chinese market, Dehong faces competition from both domestic and international automotive component suppliers, requiring continuous innovation and efficiency improvements to maintain its market position. The company's focus on core electrical components provides stability but also exposes it to cyclical automotive industry demand patterns.

Revenue Profitability And Efficiency

The company reported revenue of CNY 707 million with net income of CNY 46.1 million, representing a net margin of approximately 6.5%. Operating cash flow of CNY 67.4 million demonstrates reasonable cash conversion from operations. Capital expenditures of CNY 39.2 million indicate ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the automotive components market.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.18 reflects moderate earnings power relative to the company's market capitalization. The operating cash flow coverage of capital expenditures appears adequate at approximately 1.7x, suggesting the company can fund its investment needs from operational activities while maintaining financial flexibility for future growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 172 million against total debt of CNY 71 million, indicating a conservative financial structure. The low debt-to-equity position provides financial stability and capacity to withstand industry cyclicality. The company maintains sufficient working capital to support ongoing operations and potential expansion opportunities.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.04 per share distribution, reflecting a commitment to shareholder returns while retaining earnings for reinvestment. Growth prospects are tied to automotive industry cycles and technological evolution toward electrification, requiring ongoing adaptation of product offerings to meet changing market demands and regulatory requirements.

Valuation And Market Expectations

With a market capitalization of CNY 5.02 billion and a beta of 0.62, the market prices the company with lower volatility than the broader market. The valuation reflects expectations for stable performance within the automotive supply chain, balanced against growth potential in China's evolving automotive components sector and competitive dynamics.

Strategic Advantages And Outlook

The company's long-established presence since 1978 provides operational experience and customer relationships in the automotive sector. Its specialization in alternators and electrical components offers technical expertise, though the outlook depends on adapting to automotive electrification trends and maintaining cost competitiveness against larger global suppliers in a evolving industry landscape.

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