investorscraft@gmail.com

Intrinsic ValueChanghua Holding Group Co., Ltd. (605018.SS)

Previous Close$11.34
Intrinsic Value
Upside potential
Previous Close
$11.34

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

Changhua Holding Group operates as a specialized manufacturer of automotive metal components, serving the global automotive supply chain from its base in China. The company's core revenue model is built on the research, development, and production of stamped parts and fasteners, which are sold directly to original equipment manufacturers (OEMs) and tier-one parts suppliers. This positions it within the competitive auto parts sector, where precision manufacturing and supply chain reliability are critical. Its market position is that of a specialized component supplier, leveraging China's manufacturing infrastructure to serve both domestic and international automotive markets. The company must navigate industry pressures including cost competitiveness, technological evolution toward electric vehicles, and global supply chain dynamics. Its long-standing presence since 1993 provides a foundation of industry relationships and manufacturing expertise, though it operates in a segment characterized by high volume and margin pressures.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.21 billion with a net income of CNY 113.7 million, reflecting a net margin of approximately 5.2%. Operating cash flow was strong at CNY 370.1 million, significantly exceeding net income and indicating healthy cash conversion from operations. Capital expenditures of CNY 225.7 million suggest ongoing investments in production capacity and operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.24, providing a clear measure of shareholder earnings. The substantial operating cash flow relative to net income demonstrates robust underlying earnings quality and effective working capital management. The company appears to be generating sufficient cash to fund its operations and strategic investments.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 239.4 million against total debt of CNY 46.5 million, indicating a strong liquidity position and low leverage. This low debt level provides financial flexibility and resilience against industry cyclicality, supporting a stable financial health profile.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by paying a dividend of CNY 0.15 per share. Future growth will likely depend on automotive production volumes, market share gains, and potential expansion into new product lines or geographic markets, aligned with broader industry trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.57 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and growth prospects. The beta of 0.708 suggests lower volatility than the broader market, reflecting its established industrial positioning.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term industry presence, specialized manufacturing capabilities, and strong client relationships with automotive OEMs. The outlook will be influenced by global auto production trends, competitive dynamics, and the company's ability to adapt to technological shifts, including electrification and lightweighting in automotive design.

Sources

Company description and financial data provided

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