investorscraft@gmail.com

Intrinsic ValueSuzhou Jin Hong Shun Auto Parts Co., Ltd. (603922.SS)

Previous Close$18.18
Intrinsic Value
Upside potential
Previous Close
$18.18

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

Suzhou Jin Hong Shun Auto Parts Co., Ltd. is a specialized manufacturer operating within the Chinese automotive supply chain, focusing on the precision stamping, welding, electrodeposition (ED) coating, and painting of metal components. Its core revenue model is derived from supplying a diversified portfolio of auto parts, including structural body components, chassis parts, vacuum boosters, and specialized assemblies for new energy vehicles (NEVs), to domestic automakers. The company is deeply integrated into the manufacturing process, offering design, fabrication, and processing services, which positions it as a value-added solutions provider rather than a simple parts merchant. Operating from its base in Zhangjiagang, a key industrial hub, the company caters to the vast consumer cyclical sector, relying on the health of automobile production volumes in China. Its market position is that of a niche supplier, competing on manufacturing capability and specialization in metal forming and surface treatment processes essential for modern vehicle assembly.

Revenue Profitability And Efficiency

The company reported revenue of CNY 867.1 million for the period but experienced a net loss of CNY 11.5 million, indicating significant margin pressure and operational inefficiency. This unprofitability, coupled with negative operating cash flow of CNY -69.8 million, suggests challenges in converting sales into cash and potential underlying cost or pricing issues within its core operations.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 0.06 reflects a lack of earnings power in the current period. While capital expenditures were a modest CNY -19.4 million, the negative cash flow from operations indicates that investments are not being supported by cash generated from the business, raising questions about capital allocation and operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 671.6 million, which significantly outweighs its total debt of CNY 63.1 million. This low leverage and substantial cash reserve provide a robust buffer against current operational losses and near-term financial distress.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of CNY 0.02, which may be supported by its strong cash balance. The current financials suggest a period of contraction or challenge rather than growth, with top-line revenue failing to translate into bottom-line profitability or positive cash generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the market is valuing the company at a significant premium to its sales, implying expectations of a future recovery and return to profitability. The exceptionally low beta of 0.016 suggests the stock's price movement is largely disconnected from broader market swings.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing capabilities and its positioning within the growing NEV segment. The outlook hinges on its ability to leverage its strong balance sheet to navigate current headwinds, improve operational efficiency, and capitalize on demand from the evolving Chinese automotive industry to return to sustainable profitability.

Sources

Company DescriptionPublic Financial 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