investorscraft@gmail.com

Intrinsic ValueChina Auto Logistics Inc. (CALI)

Previous Close$50.65
Intrinsic Value
Upside potential
Previous Close
$50.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Auto Logistics Inc. operates in the automotive sales and distribution sector, primarily focusing on importing and selling luxury and mid-range vehicles in China. The company generates revenue through vehicle sales, financing services, and after-sales support, leveraging partnerships with international automakers to supply high-demand models. Positioned as a niche player, CALI capitalizes on China's growing appetite for imported vehicles, though it faces intense competition from larger domestic distributors and global OEMs with direct market presence. The company’s market position is further influenced by regulatory changes and consumer preferences, requiring agility in inventory management and pricing strategies. Despite its smaller scale, CALI differentiates through specialized customer service and financing options, targeting affluent urban buyers seeking premium brands not widely available through mainstream channels.

Revenue Profitability And Efficiency

In FY2016, CALI reported revenue of $467.1 million, with net income of $4.0 million, reflecting a slim net margin of approximately 0.9%. Operating cash flow was negative at -$50.3 million, likely due to working capital pressures from inventory financing. Capital expenditures were minimal at -$0.3 million, suggesting limited investment in fixed assets. The diluted EPS of $0.99 indicates modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by tight margins, typical of the competitive auto distribution sector. Negative operating cash flow raises concerns about liquidity management, though the absence of significant capex implies capital efficiency in maintaining operations. The reliance on debt financing (total debt of $60.0 million against cash of $3.0 million) suggests leveraged operations, potentially amplifying risks in a cyclical industry.

Balance Sheet And Financial Health

CALI’s balance sheet shows limited liquidity, with cash and equivalents covering just 5% of total debt. The high debt load relative to equity signals financial leverage, which could strain flexibility amid market downturns. No dividend payments were made in FY2016, likely to preserve cash for debt servicing or operational needs. The financial health appears vulnerable to disruptions in vehicle sales or credit conditions.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the net income margin suggests modest profitability. The lack of dividends aligns with the company’s focus on reinvestment or debt management. Given the capital-intensive nature of auto distribution, sustained growth would require improved cash flow generation or external financing.

Valuation And Market Expectations

With a diluted EPS of $0.99 and no dividend yield, CALI’s valuation likely hinges on growth expectations in China’s imported auto market. Market sentiment may be tempered by its leveraged balance sheet and operational cash flow challenges, reflecting skepticism about long-term scalability.

Strategic Advantages And Outlook

CALI’s niche focus on imported luxury vehicles offers a differentiated position, but its outlook is tied to macroeconomic conditions and regulatory shifts in China. Strategic advantages include partnerships with global brands, though execution risks persist. The company must address liquidity constraints and competitive pressures to sustain its market foothold.

Sources

Company filings (FY2016), inferred industry context

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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