investorscraft@gmail.com

Intrinsic ValueShanghai Yongmaotai Automotive Technology Co., Ltd. (605208.SS)

Previous Close$14.31
Intrinsic Value
Upside potential
Previous Close
$14.31

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

Shanghai Yongmaotai Automotive Technology Co., Ltd. operates as a specialized manufacturer of lightweight aluminum alloy components for the automotive industry. Its core revenue model is derived from the research, development, production, and sale of precision cast aluminum parts, including critical engine components like cylinders, sumps, and brackets, primarily serving automobile manufacturers and auto parts suppliers. The company enhances its value proposition through an integrated approach that includes aluminum ingot and liquid direct-supply services, alongside renewable resource recycling, creating a circular economy within its operations. Positioned within the competitive Chinese auto parts sector, Yongmaotai focuses on the technological and material demands of modern vehicle production, emphasizing lightweighting for improved fuel efficiency. Its market position is that of a specialized supplier, reliant on the health of its automotive OEM clients and the broader cyclical trends in consumer vehicle production, both domestically in China and through its international sales channels.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.10 billion for the period. However, profitability was constrained with net income of CNY 37.51 million, translating to a thin net margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -211.36 million, which was significantly impacted by substantial capital expenditures of CNY -266.76 million for the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, indicating modest earnings power relative to the share count. The significant capital expenditure, which exceeded the operating cash outflow, suggests the company is in a heavy investment phase, likely aimed at expanding production capacity or upgrading technology, which pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 50.65 million against a considerable total debt burden of CNY 1.23 billion. This high debt-to-cash ratio indicates elevated financial leverage and potential liquidity concerns, warranting careful monitoring of the company's ability to service its obligations and fund ongoing operations.

Growth Trends And Dividend Policy

Despite the current investment cycle pressuring cash flows, the company maintained a shareholder return policy, distributing a dividend of CNY 0.039 per share. The trajectory suggests a strategy of funding growth through debt while still providing a modest income return to investors, though the sustainability of both is dependent on future profitability improvements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.10 billion, the market valuation implies expectations of a recovery and future growth. The stock's beta of 0.401 suggests it is perceived as less volatile than the broader market, potentially reflecting its niche, industrial nature within the cyclical automotive sector.

Strategic Advantages And Outlook

The company's strategic focus on lightweight aluminum components aligns with automotive industry trends towards electrification and efficiency. Its integrated model, from recycling to precision casting, could provide a cost and supply chain advantage. The outlook is tied to successfully leveraging its investments to capture growing demand and improving its financial metrics.

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