investorscraft@gmail.com

Intrinsic ValueAutozi Internet Technology (Global) Ltd. (AZI)

Previous Close$2.26
Intrinsic Value
Upside potential
Previous Close
$2.26

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

Autozi Internet Technology (Global) Ltd. operates in the automotive e-commerce sector, specializing in the online distribution of new and used vehicles, auto parts, and related services. The company leverages a digital-first approach to connect buyers with sellers, streamlining transactions through its proprietary platform. Its revenue model is primarily transaction-based, supplemented by ancillary services such as financing and insurance. Autozi targets China's growing automotive market, where digital adoption is accelerating but competition remains intense. The company differentiates itself through localized supply chains and integrated logistics, though it faces challenges scaling against entrenched incumbents and regional players. Autozi’s market position is that of a niche disruptor, focusing on underserved segments like certified pre-owned vehicles and aftermarket parts. Its ability to capture market share hinges on execution efficiency and strategic partnerships in a highly fragmented industry.

Revenue Profitability And Efficiency

Autozi reported revenue of $124.7 million for FY 2024, reflecting its transactional scale, but net income stood at -$10.9 million, indicating ongoing cost pressures. Operating cash flow was -$10.1 million, with minimal capital expenditures ($61,000), suggesting limited reinvestment in growth. The diluted EPS of -$0.11 underscores profitability challenges, likely tied to customer acquisition costs and platform development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profit. With modest cash reserves ($1.97 million) and total debt of $13.5 million, Autozi’s capital structure appears strained, limiting flexibility for expansion or debt servicing without additional financing.

Balance Sheet And Financial Health

Autozi’s balance sheet shows limited liquidity, with cash covering only a fraction of its debt obligations. The debt-to-equity ratio is elevated, signaling financial leverage risks. Absence of dividend payouts aligns with its focus on preserving capital, but sustainability concerns persist given recurring losses.

Growth Trends And Dividend Policy

Growth is contingent on scaling its platform and improving unit economics, though current trends show widening losses. No dividends have been issued, consistent with its early-stage focus. Success hinges on market penetration and operational streamlining in a competitive landscape.

Valuation And Market Expectations

The market likely prices Autozi as a high-risk, high-reward play, with valuation driven by potential rather than current fundamentals. Investor sentiment may hinge on turnaround execution and China’s auto e-commerce adoption rates.

Strategic Advantages And Outlook

Autozi’s digital platform and focus on niche segments offer differentiation, but profitability remains elusive. Strategic partnerships or technological enhancements could improve its outlook, though macroeconomic and competitive headwinds pose significant risks.

Sources

Company filings (CIK: 0001959726), FY 2024 preliminary 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