showing the working

← China Automotive Systems

The business behind the dividend

MeasureCAASMedianFormula
Return on equity10.7%10.6%Net income ÷ shareholders’ equity
Return on capital employed9.4%10.0%Operating income ÷ (equity + total debt)
Owner earnings$19.91m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$74.44m$155.08mOperating cash flow − capital expenditure
Operating margin7.0%14.3%Operating income ÷ revenue
Net margin5.6%10.1%Net income ÷ revenue
Debt to equity0.42x0.73xTotal debt ÷ shareholders’ equity
Interest cover31.51x4.22xOperating income ÷ interest expense
Current ratio1.36x1.55xCurrent assets ÷ current liabilities
Long-term debt to working capital0.44x1.88xLong-term debt ÷ (current assets − current liabilities)
Cash conversion2.61x1.66xOperating cash flow ÷ net income
Accruals-6.9%-3.1%(Net income − operating cash flow) ÷ total assets

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure202520242023Median
Return on equity10.7%8.6%10.9%10.7%
Return on capital employed9.4%9.5%9.4%
Operating margin7.0%6.2%6.8%6.8%
Net margin5.6%4.6%6.5%5.6%
Debt to equity0.42x0.21x0.21x
Current ratio1.36x1.32x1.32x
Cash conversion2.61x0.33x0.53x0.53x

How it compares in industrials

Among the 289 industrials companies here measured on free cash flow, China Automotive Systems pays out less than 278 of them. The median for that group is 24.4%, against this company’s 2.9%.

Closest on free cash flow

Same sector and same denominator, so the figures are comparable. All 348 in industrials →