investorscraft@gmail.com

Intrinsic ValueChangqing Machinery Company Limited (603768.SS)

Previous Close$11.71
Intrinsic Value
Upside potential
Previous Close
$11.71

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

Changqing Machinery Company Limited operates as a specialized automotive components manufacturer focused on the research, development, production, and sale of precision stamping and welding parts for China's automotive industry. The company serves both passenger and commercial vehicle segments, including VIP vehicles, with products that undergo advanced electrophoresis coating processes for enhanced durability and corrosion resistance. As a domestic supplier embedded within China's extensive automotive supply chain, Changqing leverages its technical expertise in metal forming and joining technologies to provide critical structural and body components to vehicle manufacturers. The company's market position is characterized by its role as a tier-2 or tier-3 supplier, dependent on relationships with larger automotive OEMs and tier-1 suppliers, operating in a highly competitive segment where scale, technical capability, and cost efficiency determine competitive advantage. Its focus on the Chinese market exposes it to domestic automotive production cycles while requiring continuous investment in manufacturing technology to maintain relevance amid evolving vehicle design and material requirements.

Revenue Profitability And Efficiency

The company generated CNY 3.41 billion in revenue with net income of CNY 68.2 million, reflecting a net margin of approximately 2.0%. Operating cash flow was negative CNY 3.17 million, while capital expenditures totaled CNY 261.7 million, indicating significant investment in production capacity despite challenging cash generation from operations during this period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.29, demonstrating modest earnings power relative to the company's scale. The substantial capital expenditure program, which exceeded operating cash flow by a wide margin, suggests aggressive investment in production assets that may be aimed at future capacity expansion or technological upgrades within the competitive automotive components sector.

Balance Sheet And Financial Health

The company maintains CNY 762.2 million in cash and equivalents against total debt of CNY 1.49 billion, indicating a leveraged financial position common in capital-intensive manufacturing. This debt level relative to cash reserves suggests reliance on external financing to support operations and expansion initiatives in the automotive supply chain.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.058 per share, representing a payout ratio of approximately 20% based on reported EPS. This dividend policy indicates a commitment to shareholder returns despite the capital-intensive nature of the business and current negative operating cash flow generation.

Valuation And Market Expectations

With a market capitalization of CNY 3.05 billion, the company trades at approximately 0.9 times revenue and 44.7 times earnings, reflecting market expectations for recovery or growth in the automotive sector. The beta of 0.327 suggests lower volatility than the broader market, typical for automotive suppliers.

Strategic Advantages And Outlook

The company's specialization in automotive stamping and welding provides technical expertise in a critical manufacturing process, though it operates in a competitive segment with pressure on margins. Its outlook is tied to Chinese automotive production trends, requiring continuous operational efficiency improvements and potential diversification to maintain competitiveness amid industry evolution.

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