investorscraft@gmail.com

Intrinsic Value of China Automotive Systems, Inc. (CAAS)

Previous Close$4.32
Intrinsic Value
Upside potential
Previous Close
$4.32

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 Automotive Systems, Inc. (CAAS) operates in the automotive components sector, specializing in power steering systems and related products for passenger and commercial vehicles. The company generates revenue primarily through the design, manufacture, and sale of steering columns, electric power steering (EPS), and hydraulic power steering systems. CAAS serves both domestic Chinese automakers and international clients, positioning itself as a mid-tier supplier with competitive pricing and localized production advantages. The company operates in a highly competitive industry dominated by global players like Bosch and ZF, but it maintains relevance through cost efficiency and partnerships with Chinese OEMs. Its market position is bolstered by China's robust automotive production, though it faces margin pressures from rising material costs and shifting demand toward advanced driver-assistance systems (ADAS).

Revenue Profitability And Efficiency

In FY 2024, CAAS reported revenue of $650.9 million, with net income of $29.98 million, reflecting a net margin of approximately 4.6%. The diluted EPS stood at $0.99, indicating modest profitability. Operating cash flow was $9.78 million, though capital expenditures of $44.46 million suggest significant reinvestment needs. The company's efficiency metrics are in line with industry peers, though its margins are pressured by raw material volatility and competitive pricing.

Earnings Power And Capital Efficiency

CAAS demonstrates moderate earnings power, with its EPS of $0.99 reflecting stable but not exceptional returns. The company's capital efficiency is constrained by high capex relative to operating cash flow, indicating a need for sustained investment to maintain competitiveness. Its ability to generate consistent earnings is tied to automotive production cycles, which are subject to macroeconomic fluctuations and regulatory shifts in China.

Balance Sheet And Financial Health

The company's balance sheet shows $56.96 million in cash and equivalents against total debt of $168.52 million, suggesting a leveraged but manageable position. The debt level is typical for capital-intensive auto suppliers, but liquidity remains adequate. Shareholders' equity is supported by retained earnings, though the high capex could strain free cash flow if revenue growth slows.

Growth Trends And Dividend Policy

CAAS's growth is closely tied to China's automotive market, which faces cyclical headwinds. The company paid a dividend of $0.74 per share, indicating a shareholder-friendly policy, though sustainability depends on future profitability. Long-term growth may hinge on expanding into higher-margin segments like ADAS or securing contracts with global automakers.

Valuation And Market Expectations

With a market cap derived from 30.18 million shares outstanding, CAAS trades at a modest earnings multiple, reflecting investor caution around Chinese auto suppliers. Market expectations are tempered by sector competition and macroeconomic uncertainty, though the dividend yield may appeal to income-focused investors.

Strategic Advantages And Outlook

CAAS benefits from its entrenched position in China's automotive supply chain and cost-competitive manufacturing. However, the outlook is mixed due to industry electrification trends and potential margin compression. Strategic success will depend on diversifying into advanced steering technologies and maintaining disciplined capital allocation.

Sources

Company filings (10-K), disclosed financials

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