investorscraft@gmail.com

Intrinsic ValueShanghai Daimay Automotive Interior Co., Ltd (603730.SS)

Previous Close$10.19
Intrinsic Value
Upside potential
Previous Close
$10.19

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

Shanghai Daimay Automotive Interior Co., Ltd. operates as a specialized manufacturer of interior components for passenger vehicles, serving original equipment manufacturers (OEMs) globally. Its core revenue model is derived from the design, development, and production of a comprehensive portfolio of cabin products, including sun visors, steering wheels, seating systems, and overhead consoles. The company is deeply embedded in the automotive supply chain, providing both functional and aesthetic solutions that enhance vehicle interiors. Operating within the competitive Auto-Parts sector, Daimay leverages its technical expertise and manufacturing capabilities to secure long-term contracts with major automakers. Its market position is strengthened by a diverse product range that caters to various vehicle segments, from standard passenger cars to luxury models and heavy trucks. The company's subsidiary status under Zhejiang Zhoushan Daimei Investment Co., Ltd. provides a stable ownership structure, while its international sales footprint demonstrates an ability to compete beyond its domestic Chinese market, indicating a resilient and scalable business operation within the global automotive ecosystem.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 6.38 billion, demonstrating strong market demand for its automotive interior products. Net income reached CNY 802 million, reflecting healthy operational efficiency and effective cost management. The company's profitability is further evidenced by its ability to convert sales into cash, supported by solid operating performance.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 0.48, indicating effective profit generation on a per-share basis. Strong operating cash flow of CNY 971.9 million significantly exceeds capital expenditures of CNY 382.4 million, highlighting excellent cash conversion and efficient reinvestment into the business to support future growth and operational needs.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 1.18 billion. Total debt stands at CNY 1.36 billion, indicating a manageable leverage profile. The company's financial health appears stable, with sufficient liquid assets to meet short-term obligations and support ongoing operations without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.35 per share. This payout, combined with its earnings performance, suggests a commitment to returning capital to investors while maintaining adequate funds for reinvestment and growth initiatives in the competitive automotive components market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.57 billion and a beta of 0.584, the market appears to value the company as a relatively stable investment within the cyclical automotive sector. The valuation reflects expectations for steady performance with lower volatility compared to the broader market, aligning with its established position in the automotive supply chain.

Strategic Advantages And Outlook

The company's strategic advantages include its diverse product portfolio and established relationships with automotive OEMs. Its position as a specialized interior components supplier provides resilience against market cycles. The outlook remains positive given the company's international footprint and continued innovation in automotive interior solutions, positioning it well for future industry developments.

Sources

Company financial reportsStock 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