investorscraft@gmail.com

Intrinsic ValueKunshan Huguang Auto Harness Co.,Ltd. (605333.SS)

Previous Close$29.11
Intrinsic Value
Upside potential
Previous Close
$29.11

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

Kunshan Huguang Auto Harness Co., Ltd. is a specialized manufacturer operating within the Chinese automotive components sector, specifically focused on the research, development, and production of automotive wiring harnesses. Its core revenue model is derived from the sale of a comprehensive portfolio of both high and low voltage wiring harness assembly products, including engine, door, instrument panel, and ABS-specific harnesses, which are critical for vehicle electrical systems. The company is embedded in the broader automotive supply chain, serving domestic automakers and contributing to the electrification trend through its HV (high voltage) product offerings. Its market position is that of a dedicated, regional supplier, leveraging its manufacturing expertise to secure contracts within China's vast and competitive auto parts industry, which is characterized by stringent quality requirements and cost pressures.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 7.91 billion for the period. Profitability was strong, with net income reaching CNY 670.3 million, translating to a healthy net margin. Operating cash flow was positive at CNY 387.0 million, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in the cash conversion cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.53, demonstrating solid earnings power. The company engaged in substantial capital expenditures of CNY -504.2 million, indicating active investment in maintaining or expanding its production capacity. This significant outlay for property, plant, and equipment is typical for a capital-intensive manufacturing operation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 496.6 million against total debt of CNY 1.42 billion. This indicates a leveraged financial structure, which is common for firms funding growth and capital projects. The overall financial health appears manageable, contingent on stable operating cash flows to service its obligations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.23 per share. This commitment to returning capital, combined with its substantial investments in capex, suggests a strategy aimed at balancing growth initiatives with direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.22 billion, the market assigns a significant valuation multiple to the company's earnings. An exceptionally low beta of 0.054 suggests the stock has historically exhibited very low volatility relative to the broader market, which may reflect its niche positioning or specific investor base.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within a critical automotive component niche. Its outlook is tied to the health of the Chinese automotive industry and the ongoing transition to electric vehicles, which increases the content and complexity of wiring harnesses per vehicle, potentially driving future demand for its products.

Sources

Company DescriptionFinancial 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