investorscraft@gmail.com

Intrinsic ValueNingbo Gaofa Automotive Control System Co., Ltd. (603788.SS)

Previous Close$16.33
Intrinsic Value
Upside potential
Previous Close
$16.33

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

Ningbo Gaofa Automotive Control System operates as a specialized manufacturer of precision automotive control components within China's automotive supply chain. The company focuses on designing, developing, and manufacturing critical vehicle control systems including electronic accelerator pedals, variable speed control mechanisms, electronic shifters, and specialized automotive cables. Operating in the competitive auto parts sector, Gaofa serves domestic automotive manufacturers by providing essential electronic control solutions that interface between driver inputs and vehicle response systems. The company has established itself as a reliable supplier in China's automotive ecosystem, leveraging its technical expertise in mechatronics and electronic control systems. Its market position reflects the growing sophistication of China's automotive industry, where electronic control components are increasingly vital for modern vehicle functionality, safety, and performance optimization. The company's product portfolio addresses the automotive industry's transition toward more electronic and software-controlled systems, positioning it within the broader automotive technology evolution.

Revenue Profitability And Efficiency

The company generated CNY 1.46 billion in revenue with net income of CNY 190.6 million, achieving a net profit margin of approximately 13.1%. Operating cash flow of CNY 126.4 million indicates solid cash generation from core operations, though capital expenditures of CNY 150.4 million suggest 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 0.85 reflects the company's earnings capacity relative to its equity base. The negative free cash flow position, resulting from operating cash flow of CNY 126.4 million and capital expenditures of CNY 150.4 million, indicates the company is currently investing heavily in capacity expansion or technological upgrades to support future growth in the automotive control systems market.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of CNY 45.6 million against cash and equivalents of CNY 96.5 million, resulting in a net cash position. This low leverage profile provides financial flexibility and resilience, though the modest cash balance relative to market capitalization suggests efficient capital deployment in operations and growth initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.7, representing a substantial payout ratio relative to earnings. This dividend policy, combined with ongoing capital investments, suggests a balanced strategy of returning capital to shareholders while funding growth initiatives in the evolving automotive control systems market, particularly as vehicles become increasingly electronic and software-defined.

Valuation And Market Expectations

With a market capitalization of CNY 3.78 billion, the company trades at approximately 2.6 times revenue and 19.8 times earnings. The exceptionally low beta of 0.074 suggests the market perceives the stock as having minimal correlation with broader market movements, possibly reflecting its niche positioning in automotive components and domestic Chinese market focus.

Strategic Advantages And Outlook

The company benefits from specialized expertise in automotive control systems and established relationships with Chinese automotive manufacturers. Its focus on electronic control components positions it well for industry trends toward electrification and advanced driver assistance systems. The challenge remains navigating competitive pressures and technological evolution while maintaining profitability amid necessary capital investments for future growth.

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