Subscribe

Shanghai Daimay Automotive Interior Co., Ltd (603730.SS)

CNY11.01 -0.40 (-3.51%)
CN SHH Consumer Cyclical Auto - Parts
Address No. 1299, Lianxi Road 201204
Shanghai, CN
CEO Ming Jiang
Website daimay.com
IPO 2017-07-31
ISIN CNE100002RD9

Explore sections of this company profile

Description

Shanghai Daimay Automotive Interior Co., Ltd is a prominent enterprise focused on the research, development, manufacturing, and international distribution of a diverse range of interior components for passenger vehicles. The company supplies both original equipment manufacturers (OEMs) and various automakers across China and worldwide. Its extensive product portfolio encompasses essential cabin elements such as sun visors, complete seating systems (including headrests), various types of steering wheels, and overhead consoles. More specifically, their offerings feature specialized items like illuminated and unlit vanity mirrors, EPP parts, armrests, gearshift knobs, a variety of steering wheel finishes (e.g., polyurethane, leather-wrapped, wood-trimmed), and interior lighting solutions such as reading and dome lamps. Although primarily serving passenger cars, they also produce visors for heavy trucks. Established in 2001, the company is based in Shanghai, China, and operates as a subsidiary of Zhejiang Zhoushan Daimei Investment Co., Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY11.01 -0.40 (-3.51%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
30M
Beta
0.98
Float Shares
437.57M
Free Float %
20.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.66% +5.83% +17.73% +17.30% +57.46% +47.03% +106.41% +58.23% +94.86% +93.10% +93.10%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
11.01
DCF (Unlevered) 4.64 -57.8%
DCF (Levered) 11.86 +7.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.90
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    +0.7% Q1'26: -3.4% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    -37.5% Q1'26: -30.8% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +14.6% Q1'26: +2.2% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +12.8% Q1'26: +14.2% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +15.0% Q1'26: +16.5% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    +31.6% Q1'26: +28.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    1.43× Q1'26: 1.63× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.47) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.64 Current price: 11.01
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
2 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
3.25B
est: 3.25B (0.0%)
4.27B
est: 3.92B (+9.1%)
4.82B
est: 5.06B (-4.8%)
3.95B
est: 4.29B (-7.9%)
4.21B
est: 4.64B (-9.3%)
5.15B
est: 5.17B (-0.4%)
5.86B
est: 6.27B (-6.5%)
6.38B
est: 7.04B (-9.5%)
6.42B
est: 6.56B (-2.2%)
7.30B
6.95B – 7.52B
+11.2% YoY
8.20B
7.92B – 8.52B
+12.3% YoY
9.05B
9.02B – 9.08B
+10.4% YoY
EBITDA
774.94M
est: 493.53M (+57.0%)
659.62M
est: 595.36M (+10.8%)
813.95M
est: 769.02M (+5.8%)
647.09M
est: 651.76M (-0.7%)
580.48M
est: 705.41M (-17.7%)
615.17M
est: 785.51M (-21.7%)
996.66M
est: 1.29B (-22.6%)
1.08B
est: 1.45B (-25.7%)
1.03B
est: 1.35B (-23.6%)
1.50B
1.43B – 1.55B
+11.2% YoY
1.69B
1.63B – 1.75B
+12.3% YoY
1.86B
1.85B – 1.87B
+10.4% YoY
EBIT
708.77M
est: 389.19M (+82.1%)
559.54M
est: 469.49M (+19.2%)
674.42M
est: 606.43M (+11.2%)
496.21M
est: 513.96M (-3.5%)
427.87M
est: 556.27M (-23.1%)
461.43M
est: 619.44M (-25.5%)
829.04M
est: 1.12B (-25.7%)
898.56M
est: 1.25B (-28.3%)
822.68M
est: 1.17B (-29.6%)
1.30B
1.24B – 1.34B
+11.2% YoY
1.46B
1.41B – 1.52B
+12.3% YoY
1.61B
1.60B – 1.62B
+10.4% YoY
Net Income
581.78M
est: 746.04M (-22.0%)
558.13M
est: 537.81M (+3.8%)
625.33M
est: 506.73M (+23.4%)
393.15M
est: 595.02M (-33.9%)
416.07M
est: 478.95M (-13.1%)
569.81M
est: 520.08M (+9.6%)
653.98M
est: 970.13M (-32.6%)
802.18M
est: 909.93M (-11.8%)
659.74M
est: 898.11M (-26.5%)
1.04B
1.03B – 1.06B
+16.3% YoY
1.15B
1.09B – 1.17B
+10.3% YoY
1.28B
1.22B – 1.34B
+11.4% YoY
SGA
342.87M
est: 267.37M (+28.2%)
495.08M
est: 322.54M (+53.5%)
591.57M
est: 416.62M (+42.0%)
348.34M
est: 353.09M (-1.3%)
379.20M
est: 382.16M (-0.8%)
431.48M
est: 425.55M (+1.4%)
446.43M
est: 421.07M (+6.0%)
468.21M
est: 473.19M (-1.1%)
79.57M
est: 441.01M (-82.0%)
490.55M
467.18M – 505.23M
+11.2% YoY
550.86M
531.91M – 572.24M
+12.3% YoY
607.99M
605.76M – 610.23M
+10.4% YoY
EPS
0.48
est: 0.45 (+7.5%)
0.44
est: 0.32 (+36.7%)
0.49
est: 0.30 (+61.6%)
0.31
est: 0.36 (-12.9%)
0.33
est: 0.29 (+15.1%)
0.45
est: 0.31 (+44.6%)
0.40
est: 0.44 (-9.7%)
0.49
est: 0.42 (+18.0%)
0.31
est: 0.41 (-24.4%)
0.48
0.47 – 0.48
+15.9% YoY
0.51
0.49 – 0.53
+7.4% YoY
0.59
0.55 – 0.61
+14.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-28 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-27 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-26 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-25 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-22 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-21 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-20 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-19 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-18 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-15 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5
2026-05-14 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5
2026-05-13 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5
2026-05-12 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5
2026-05-11 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5
2026-05-08 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-05-07 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-05-06 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-30 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-29 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-23 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-22 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-21 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-20 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-17 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-16 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
758.71M
OE per share TTM
0.35
Owner's Yield
2.84%
Maintenance CapEx ratio
41.76%
Maint CapEx / Avg PPE
26.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 19 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 691.8K 0.06%
2 Dimensional - Emerging Markets High Profitability ETF DEHP 0.00% 16.5K 0.44%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 213.1K 0.39%
4 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 51.2K 0.26%
5 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 22.7K 0.48%
6 Vanguard FTSE Emerging Markets ETF VWO 0.00% 2.53M 0.06%
7 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 147.1K 0.29%
8 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 132.3K 0.28%
9 Vanguard ESG International Stock ETF VSGX 0.00% 50.1K 0.10%
10 Vanguard Total International Stock ETF VXUS 0.00% 3.87M 0.05%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
79.1K
Shares Outstanding
2.15B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chuanlong Xiao Chief Financial Officer, Secretary to the Board & Director male
Chunlei Ye Vice President & Director male
Kai Jun Mao Accounting Supervisor
Ming Jiang VC & President male
Ting Shen Vice President male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits