investorscraft@gmail.com

Intrinsic ValueFSPG Hi-Tech Co. Ltd. (000973.SZ)

Previous Close$12.36
Intrinsic Value
Upside potential
Previous Close
$12.36

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

FSPG Hi-Tech Co. Ltd. operates as a specialized manufacturer of advanced plastic materials within China's competitive industrial landscape. The company generates revenue through the production and sale of diverse polymer-based products across multiple application segments, including packaging materials for consumer goods like beverages and cigarettes, electronic components such as capacitor and polarizer films, construction materials including woven fabrics and pipes, and specialized materials for personal healthcare and labeling. This diversified portfolio positions FSPG Hi-Tech as a solutions provider catering to various industrial sectors rather than relying on a single market vertical. The company's long-standing presence since 1988 suggests established relationships and manufacturing expertise in polymer processing technologies. Operating from its Foshan base in Guangdong province, FSPG Hi-Tech serves domestic Chinese industrial demand while navigating competitive pressures from both state-owned enterprises and private sector manufacturers in the basic materials sector. The company's market position appears focused on technical plastic applications requiring specialized manufacturing capabilities rather than commodity plastic production.

Revenue Profitability And Efficiency

FSPG Hi-Tech reported revenue of CNY 2.23 billion for the period, with net income of CNY 119.6 million, indicating a net margin of approximately 5.4%. The company generated operating cash flow of CNY 207.8 million, which comfortably covered capital expenditures of CNY 207.7 million. This suggests efficient cash generation from core operations that supports ongoing investment requirements without external financing needs for maintenance capital spending.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted EPS of CNY 0.12. Operating cash flow conversion appears reasonable relative to net income, though specific working capital dynamics would require deeper analysis. Capital expenditure levels nearly matched operating cash flow, indicating significant reinvestment requirements to maintain and potentially expand production capabilities in the capital-intensive materials manufacturing sector.

Balance Sheet And Financial Health

FSPG Hi-Tech maintains a conservative financial structure with cash and equivalents of CNY 733 million against total debt of CNY 513.8 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience against industry cyclicality. The balance sheet suggests prudent financial management with capacity to withstand market downturns or pursue strategic investments without immediate liquidity concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.035, representing a payout ratio of approximately 29% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. Growth trajectory would benefit from historical context beyond the current period to assess sustainability and direction of top-line expansion and margin development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.27 billion, the company trades at a price-to-earnings multiple around 61x based on current EPS, suggesting market expectations for future earnings growth or potential premium for specialized manufacturing capabilities. The beta of 0.41 indicates lower volatility relative to the broader market, possibly reflecting the company's established market position and stable cash flows.

Strategic Advantages And Outlook

FSPG Hi-Tech's strategic advantages include its diversified product portfolio across multiple industrial applications and long-standing operational history since 1988. The company's focus on technical plastic materials rather than commodity products may provide some insulation from pure price competition. The outlook depends on continued demand from end-markets including packaging, electronics, and construction sectors, with potential headwinds from raw material cost volatility and competitive pressures in China's industrial materials landscape.

Sources

Company financial reportingMarket 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