investorscraft@gmail.com

Intrinsic ValueGSP Automotive Group Wenzhou Co.,Ltd. (605088.SS)

Previous Close$36.80
Intrinsic Value
Upside potential
Previous Close
$36.80

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

GSP Automotive Group Wenzhou Co., Ltd. operates as a specialized manufacturer and global distributor of critical automotive driveline components, primarily serving the independent aftermarket segment. The company's core revenue model is built on the production and sale of a comprehensive portfolio of replacement parts, including drive shafts, constant velocity joints, boot kits, hub assemblies, and steering and suspension products. Founded in 1985 and based in China's major automotive parts manufacturing hub, the company leverages its established production infrastructure and cost-competitive supply chain to serve a worldwide customer base. Its market position is that of a focused, mid-tier supplier providing essential, non-discretionary replacement components for vehicle maintenance and repair, rather than original equipment for new vehicles. This aftermarket focus provides some insulation from the cyclicality of new car sales, as demand is driven by the aging global vehicle parc and mandatory safety-related repairs. The company competes in a fragmented global market by emphasizing product reliability, extensive catalog coverage, and competitive pricing to secure distribution channels.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.02 billion for the period. It demonstrated solid profitability with net income of CNY 298 million, translating to a net margin of approximately 7.4%. Operating cash flow was positive at CNY 314 million, though capital expenditures of CNY 376 million resulted in negative free cash flow for the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.67, reflecting the company's earnings power. The significant capital expenditure outlay, which exceeded operating cash flow, indicates a period of substantial investment, likely in capacity expansion or manufacturing upgrades to support future growth and operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.26 billion. Total debt is nearly equivalent at CNY 1.25 billion, suggesting a balanced and manageable leverage profile. The company appears to be financially stable with ample cash reserves to meet its obligations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.6 per share. This indicates a commitment to returning capital to investors alongside its reinvestment into the business, as evidenced by the high capital expenditure. Future growth will depend on the returns generated from these investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.92 billion, the stock trades at a price-to-earnings multiple of roughly 26.6x based on the reported EPS. A beta of 0.455 suggests the stock has been significantly less volatile than the broader market, which may reflect its aftermarket-focused, non-discretionary business model.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1985, a specialized product portfolio, and a global distribution network for the automotive aftermarket. The outlook is tied to global vehicle usage trends and the demand for replacement parts, supported by its ongoing investments in production capabilities.

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