investorscraft@gmail.com

Intrinsic ValueChina Tianrui Automotive Interiors Co., Ltd. (6162.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

China Tianrui Automotive Interiors operates as a specialized manufacturer of interior and exterior decorative components for the automotive sector, primarily serving the heavy truck and passenger vehicle markets in China. The company's core revenue model is based on the sale of these manufactured parts directly to vehicle OEMs, supplemented by value-added design and development services for interior products. This positions it within the competitive automotive supply chain, where it must balance cost efficiency with meeting stringent manufacturer specifications. Its market position is that of a niche supplier, leveraging its expertise in decorative components to secure contracts with domestic manufacturers. The company also engages in software development for network security and provides system integration services, though automotive parts remain its primary focus. As a subsidiary of H&C Group Holding, it benefits from group resources while navigating the cyclical demands of the Chinese auto industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 242.9 million for the period, demonstrating its operational scale within the automotive components sector. However, profitability was constrained, with net income of only HKD 1.97 million, indicating thin margins. This modest bottom-line result reflects the competitive pressures and potential cost challenges inherent in its manufacturing-focused business model.

Earnings Power And Capital Efficiency

Earnings power appears limited, as evidenced by diluted EPS of HKD 0.0011. Operating cash flow was positive at HKD 2.16 million, but this was significantly overshadowed by capital expenditures of HKD -33.04 million, suggesting substantial ongoing investments in maintaining or upgrading production capabilities, which may pressure near-term cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 95.49 million, providing some liquidity. However, total debt stands at HKD 175.68 million, indicating a leveraged financial structure. The relationship between its cash reserves and debt obligations will be a key factor in assessing its overall financial health and flexibility.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings, which is common for firms potentially prioritizing reinvestment for growth. The significant capital expenditure outflow suggests a focus on capacity or efficiency improvements, but the low net income figure makes assessing a clear growth trajectory challenging without multi-year data for context.

Valuation And Market Expectations

With a market capitalization of approximately HKD 490 million, the market assigns a valuation that is a significant multiple of its current earnings, implying expectations of future profitability improvement or growth. A beta of 1.181 indicates the stock is expected to be slightly more volatile than the broader market, reflecting its cyclical industry exposure.

Strategic Advantages And Outlook

As a specialized supplier integrated into China's automotive manufacturing ecosystem, its strategic advantage lies in its focused product offerings and established customer relationships. The outlook is tied to the health of the Chinese auto industry, particularly the heavy truck segment, and its ability to improve operational efficiency and margins amidst competitive and economic pressures.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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