investorscraft@gmail.com

Intrinsic ValueXuelong Group Co.,Ltd (603949.SS)

Previous Close$19.53
Intrinsic Value
Upside potential
Previous Close
$19.53

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

Xuelong Group Co., Ltd. operates within the automotive parts sector, specializing in the design, production, and sale of critical thermal management components. Its core product portfolio includes automotive engine cooling fan assemblies and clutch fan integrated systems, alongside the manufacturing of lightweight plastic parts and precision molds. The company's revenue is primarily generated through B2B sales to automotive manufacturers and suppliers, positioning it as a specialized component provider in the broader automotive supply chain. Operating in the competitive Chinese auto market, Xuelong focuses on a niche segment of engine cooling and lightweighting solutions, which are essential for vehicle performance and efficiency. Its market position is that of a specialized domestic supplier, leveraging its manufacturing capabilities in molds and precision parts to serve the needs of the automotive industry, particularly as it evolves towards more efficient and lighter vehicles.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 360.0 million and net income of CNY 60.4 million, indicating a robust net profit margin of approximately 16.8%. The strong operating cash flow of CNY 80.7 million significantly exceeded net income, demonstrating high earnings quality and efficient conversion of profits into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of CNY 0.29. Capital expenditures of CNY -101.7 million, which is a significant outflow, suggests substantial investment in maintaining or expanding its production capabilities, potentially for future growth, though this resulted in negative free cash flow for the period.

Balance Sheet And Financial Health

The balance sheet appears very healthy with a strong liquidity position, evidenced by cash and equivalents of CNY 107.4 million. Total debt is minimal at CNY 7.7 million, resulting in a negligible debt-to-equity ratio and indicating a conservative, low-leverage financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.10 per share. The relationship between its significant capital expenditures and current revenue will be a key indicator to monitor for future growth trajectory and returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.72 billion, the stock trades at a significant premium to its book value and earnings, suggesting market expectations for future growth and profitability that are not fully reflected in the current year's financials. A beta of 1.06 indicates volatility closely aligned with the market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in essential automotive cooling components and precision manufacturing. Its outlook is tied to the health of the Chinese automotive sector and its ability to capitalize on industry trends like vehicle lightweighting and efficiency improvements.

Sources

Company Financial ReportsShanghai Stock Exchange filings

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