investorscraft@gmail.com

Intrinsic ValueCSG Holding Co., Ltd. (200012.SZ)

Previous Close$1.70
Intrinsic Value
Upside potential
Previous Close
$1.70

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

CSG Holding Co., Ltd. operates as a diversified industrial group primarily focused on the manufacturing and distribution of specialized glass products and solar energy components. The company's core operations are segmented into Glass, Solar Energy, and Solar and Other activities, creating a vertically integrated presence from raw materials to finished goods. Its glass portfolio includes high-value float and engineering glass used in premium architectural applications, automotive windshields, home appliances, and display devices, while its solar division covers the entire photovoltaic value chain from polysilicon production to solar cell modules and power plant development. This dual focus positions CSG at the intersection of construction materials and renewable energy infrastructure, serving both industrial and consumer end-markets. The company maintains a significant presence in Mainland China while expanding internationally, leveraging its technological capabilities in ultra-clear glass and advanced solar materials. CSG's market position is strengthened by its research and development initiatives, particularly in ultra-thin electronic glass and high-efficiency solar technologies, allowing it to compete in specialized segments requiring technical expertise. The integration across glass and solar operations provides operational synergies in raw material sourcing and manufacturing processes, creating a competitive advantage in cost management and product innovation within China's industrial landscape.

Revenue Profitability And Efficiency

CSG Holding generated revenue of HKD 15.46 billion for the period, achieving net income of HKD 266.77 million. The company's profitability metrics reflect the capital-intensive nature of its operations, with operating cash flow of HKD 1.76 billion demonstrating solid cash generation capabilities. The significant capital expenditures of HKD 2.34 billion indicate ongoing investment in production capacity and technological upgrades across both glass and solar segments, which may pressure short-term profitability while positioning for future growth.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.09, reflecting moderate earnings power relative to its substantial asset base. Operating cash flow substantially exceeded net income, suggesting strong underlying business performance despite the capital-intensive requirements. The negative free cash flow position, resulting from high capital expenditures, highlights the company's current investment phase in expanding production capabilities and technological advancements across its diversified operations.

Balance Sheet And Financial Health

CSG maintains a robust liquidity position with cash and equivalents of HKD 3.42 billion against total debt of HKD 7.34 billion. The balance sheet structure indicates significant leverage employed to fund expansion initiatives, particularly in the solar energy segment. The company's financial health appears manageable given its operating cash flow generation, though the debt level warrants monitoring given the cyclical nature of both construction materials and solar industries.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.27403, representing a meaningful distribution relative to earnings. Growth trends appear focused on technological advancement and capacity expansion, particularly in solar energy components where global demand continues to accelerate. The capital expenditure profile suggests management is prioritizing long-term market position over short-term earnings maximization.

Valuation And Market Expectations

With a market capitalization of approximately HKD 12.38 billion, the company trades at valuation multiples that reflect its position in cyclical industrial sectors. The beta of 0.791 indicates lower volatility than the broader market, potentially reflecting investor perception of stable demand fundamentals in both construction glass and renewable energy infrastructure. Market expectations appear balanced between growth opportunities in solar energy and cyclical risks in construction materials.

Strategic Advantages And Outlook

CSG's strategic advantages lie in its vertical integration across glass and solar value chains, technological capabilities in specialized glass products, and established market presence in China. The outlook is supported by global renewable energy transition trends and domestic infrastructure development, though subject to commodity price volatility and industrial policy changes. The company's dual focus on traditional glass and emerging solar technologies provides diversification benefits while requiring careful capital allocation between mature and growth segments.

Sources

Company Annual ReportShenzhen Stock Exchange filingsBloomberg

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