investorscraft@gmail.com

Intrinsic ValueChongqing Qin'an M&E PLC. (603758.SS)

Previous Close$14.94
Intrinsic Value
Upside potential
Previous Close
$14.94

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

Chongqing Qin'an M&E PLC operates as a specialized manufacturer of critical automotive powertrain and transmission components, serving the global automotive supply chain. The company's core revenue model centers on producing precision-engineered cylinder heads, aluminum and iron cylinder blocks, crankshafts, transmission cases, torque converter housings, and motor housings for vehicle manufacturers and Tier 1 suppliers. Operating within the competitive Consumer Cyclical sector's auto parts industry, the company has established itself as a technical specialist in metal casting and machining processes since its 1995 founding. Its market positioning leverages China's manufacturing infrastructure while catering to both domestic and international automotive OEMs requiring high-volume, precision components for internal combustion and emerging electric vehicle platforms. The company's headquarters in Chongqing provides strategic access to China's automotive manufacturing hubs, though it operates in a highly fragmented market against larger global competitors.

Revenue Profitability And Efficiency

The company generated CNY 1.60 billion in revenue with net income of CNY 172.9 million, achieving a net profit margin of approximately 10.8%. Operating cash flow of CNY 406.0 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY -54.5 million suggest moderate investment in maintaining production capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.40 reflects the company's earnings capacity relative to its shareholder base. The substantial operating cash flow generation relative to net income demonstrates efficient working capital management and strong underlying business operations. The company appears to maintain disciplined capital allocation with modest reinvestment requirements.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with CNY 1.08 billion in cash and equivalents against minimal total debt of CNY 14.7 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with debt levels representing less than 1% of the cash position, indicating minimal financial risk.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.30 per share which represents a 75% payout ratio based on EPS. This substantial distribution indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders while maintaining a strong balance sheet for operational needs.

Valuation And Market Expectations

With a market capitalization of CNY 6.53 billion, the company trades at approximately 4.1 times revenue and 37.8 times earnings. The beta of 0.76 suggests lower volatility than the broader market, potentially reflecting the company's stable automotive supplier positioning and strong financial foundation.

Strategic Advantages And Outlook

The company's strategic advantages include its technical specialization in powertrain components, strong financial position with minimal leverage, and established manufacturing capabilities. The outlook depends on automotive production trends, particularly the transition to electric vehicles which may affect demand for traditional engine components, though transmission and housing products remain relevant for multiple propulsion systems.

Sources

Company financial statementsStock 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