investorscraft@gmail.com

Intrinsic ValueNanjing Chervon Auto Precision Technology Co., Ltd (603982.SS)

Previous Close$8.46
Intrinsic Value
Upside potential
Previous Close
$8.46

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

Nanjing Chervon Auto Precision Technology Co., Ltd. operates as a specialized automotive components manufacturer within the Consumer Cyclical sector, focusing on precision-engineered parts for middle and high-end vehicles. Its core revenue model is driven by the research, development, production, and global sale of critical engine, transmission, e-mobility, steering, brake, and heat exchange systems. The company serves both domestic Chinese and international automotive OEMs, positioning itself as a technical supplier in a competitive global supply chain. It has also diversified into producing components for washing machines, indicating a strategic application of its precision manufacturing capabilities beyond the automotive industry. This diversification helps mitigate cyclical auto sector risks while leveraging its core metallurgical and machining expertise across different consumer durable goods markets.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.30 billion but reported a significant net loss of CNY -516.7 million, indicating severe profitability challenges. Operating cash flow was positive at CNY 137.7 million, suggesting some core operational cash generation despite the net loss. The negative earnings per share of CNY -1.97 reflects the substantial loss relative to its share count, highlighting pressure on bottom-line performance.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. The positive operating cash flow of CNY 137.7 million indicates that operating activities are generating some cash, but this is overshadowed by the overall negative profitability. Capital expenditures of CNY -236.3 million suggest ongoing investment in production capacity, though the return on this investment appears negative currently.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 548.3 million against total debt of CNY 2.59 billion, indicating a leveraged position. The high debt level relative to cash reserves suggests financial strain, which is concerning given the company's current loss-making status. This debt burden could constrain financial flexibility and increase vulnerability to interest rate changes or economic downturns.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its loss-making position and need to preserve capital. The negative growth trend in profitability presents significant challenges, though ongoing capital expenditures suggest management is investing for future capacity. The current financial performance indicates the company is in a challenging growth phase rather than demonstrating sustainable expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.36 billion, the market appears to be valuing the company beyond its current financial performance, potentially anticipating recovery or future growth. The beta of 0.659 suggests lower volatility than the broader market, which may reflect the defensive nature of automotive components despite the company's current challenges. The valuation implies market expectations of a turnaround from current loss levels.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in precision automotive components for middle and high-end segments and its diversification into other precision manufacturing areas. However, the outlook is challenged by significant losses and high leverage. Success will depend on improving operational efficiency, managing debt levels, and capitalizing on the growing electric vehicle component market where it has existing product offerings.

Sources

Company description and financial data providedShanghai 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