investorscraft@gmail.com

Intrinsic ValueJiangsu Rongtai Industry Co., Ltd. (605133.SS)

Previous Close$32.18
Intrinsic Value
Upside potential
Previous Close
$32.18

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

Jiangsu Rongtai Industry operates as a specialized manufacturer of aluminum alloy precision die casting components, primarily serving the global automotive industry. The company's core revenue model centers on the research, development, and production of high-precision aluminum castings for critical automotive systems including steering mechanisms, transmission assemblies, and structural body components. Operating within the industrial machinery sector, Rongtai has strategically positioned itself to capitalize on the automotive industry's shift toward lightweight materials and electrification, particularly through its specialized offerings for new energy vehicle three-electric systems. The company's market position reflects a focused supplier relationship with automotive OEMs and tier-one manufacturers, leveraging technical expertise in aluminum die-casting to maintain competitive advantages in precision manufacturing and material science applications within China's expanding automotive supply chain.

Revenue Profitability And Efficiency

The company generated CNY 2.35 billion in revenue with net income of CNY 163.4 million, representing a net margin of approximately 7%. Operating cash flow of CNY 383.1 million demonstrates solid cash generation from core operations. The significant capital expenditures of CNY 593.6 million indicate substantial ongoing investments in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.68, the company maintains reasonable earnings power relative to its market capitalization. The negative free cash flow position, resulting from high capital investments exceeding operating cash flow, reflects a growth-oriented capital allocation strategy rather than immediate profitability maximization.

Balance Sheet And Financial Health

The balance sheet shows CNY 179 million in cash against CNY 773.6 million in total debt, indicating moderate leverage. The debt-to-equity structure appears manageable given the company's industrial nature and growth trajectory, though liquidity coverage remains adequate for operational requirements.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.1153 per share distribution, indicating a commitment to shareholder returns despite its growth investments. The substantial capital expenditure program suggests management is prioritizing capacity expansion and technological advancement to capture market opportunities in automotive lightweighting and electrification trends.

Valuation And Market Expectations

Trading at a market capitalization of CNY 12.25 billion, the company's valuation reflects investor expectations for future growth in the automotive components sector. The beta of 0.782 indicates lower volatility than the broader market, typical for industrial suppliers with established customer relationships and predictable revenue streams.

Strategic Advantages And Outlook

The company's specialized expertise in aluminum die-casting for automotive applications provides competitive advantages in manufacturing precision and material science. Its positioning within the evolving automotive supply chain, particularly for new energy vehicles, supports positive long-term prospects as industry trends favor lightweight materials and electric vehicle adoption.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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