investorscraft@gmail.com

Intrinsic ValueZhejiang Tieliu Clutch Co., Ltd. (603926.SS)

Previous Close$26.36
Intrinsic Value
Upside potential
Previous Close
$26.36

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

Zhejiang Tieliu Clutch Co., Ltd. is a specialized manufacturer of critical automotive transmission components, operating within the competitive Auto Parts sector of the Consumer Cyclical industry. The company's core revenue model is derived from the design, production, and global sale of a comprehensive portfolio of clutch systems, including cover assemblies, driven disks, release bearings, and hydraulic torque converters, primarily under its established Iron Flow, Desa, and WESTLAKE brands. Its product suite caters to both the passenger car and commercial vehicle segments, positioning it as a key supplier within the automotive aftermarket and original equipment manufacturer (OEM) supply chains. Tieliu Clutch has cultivated a notable international footprint, exporting its engineered products to diverse markets across the United States, Europe, and Asia, which mitigates its reliance on the domestic Chinese market and enhances its resilience against regional economic fluctuations. This global distribution network, combined with its focused expertise in a essential vehicle subsystem, underpins its strategic market position as a niche player with export-oriented strength.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.40 billion for the period. Profitability was demonstrated with a net income of CNY 103.11 million, resulting from its operational execution. Cash generation from operations was robust at CNY 211.58 million, indicating effective management of working capital and the conversion of sales into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.45, reflecting the company's earnings power on a per-share basis. The positive operating cash flow significantly exceeded capital expenditures of CNY 94.87 million, suggesting the business can fund its growth investments internally while generating surplus cash.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 456.39 million. Total debt is reported at CNY 307.07 million. The company maintains a moderate level of leverage, supporting its overall financial stability and capacity to navigate industry cycles.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.26. This distribution of profits indicates a commitment to returning capital to investors while presumably retaining earnings to support future growth initiatives and operational needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.77 billion, the market assigns a specific value to the company's equity. A beta of 0.541 suggests the stock has historically exhibited less volatility than the broader market, which may appeal to certain investor profiles seeking lower-risk exposure to the automotive sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise and established export channels. Its outlook is tied to global automotive production and aftermarket demand, requiring continuous innovation and cost management to maintain its competitive position in a cyclical industry.

Sources

Company DescriptionProvided Financial Data

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