investorscraft@gmail.com

Intrinsic ValueGansu Golden Glass Technologies Limited (300093.SZ)

Previous Close$18.44
Intrinsic Value
Upside potential
Previous Close
$18.44

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

Gansu Golden Glass Technologies Limited operates as a specialized manufacturer of advanced architectural and specialty glass products, serving the construction industry primarily in China with international reach. The company's core revenue model is built on manufacturing and supplying a diverse portfolio of high-performance glass solutions, including Building-Integrated Photovoltaic (BIPV) systems, ultra-thin thermal enhanced glass, and comprehensive security glass systems designed for fire-resistant, blast-resistant, and hurricane-resistant applications. This positions the firm within the industrial materials segment of the construction sector, catering to demanding architectural specifications for commercial, institutional, and high-security buildings. Its market position is defined by technological specialization in value-added glass products rather than commodity glass, focusing on performance characteristics that command premium pricing. The company's pivot into PV systems and BIPV modules represents a strategic alignment with China's green building initiatives, although this expansion occurs within a highly competitive landscape dominated by larger industrial conglomerates. Its geographical base in Gansu province, following its recent relocation from Guangdong, may influence both its cost structure and access to key regional construction markets.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 123.7 million for the period, which is overshadowed by a substantial net loss of CNY 795.3 million. This significant loss, translating to diluted EPS of -CNY 3.68, indicates severe profitability challenges. Operational efficiency is further strained by negative operating cash flow of CNY 306.8 million, suggesting core business activities are not generating sufficient cash to sustain operations, necessitating external funding or asset sales to maintain liquidity.

Earnings Power And Capital Efficiency

Current earnings power is severely negative, as evidenced by the deep net loss. The combination of negative operating cash flow and relatively modest capital expenditures of approximately CNY 50.7 million implies that capital is being consumed by operational shortfalls rather than being deployed for growth. The return on invested capital is deeply negative, reflecting fundamental challenges in generating profitable returns from the company's asset base under current market and operational conditions.

Balance Sheet And Financial Health

Financial health appears stressed, with cash and equivalents of CNY 73.5 million providing limited coverage against total debt of CNY 844.7 million. This high debt burden relative to the company's cash position and operating performance creates significant solvency risk. The balance sheet structure suggests a reliance on debt financing that may be unsustainable without a rapid and substantial improvement in operational cash generation or an external capital injection.

Growth Trends And Dividend Policy

The financial data does not indicate positive growth trends for the period, with the company experiencing a substantial net loss. The dividend per share is reported as zero, which is consistent with a company conserving all available cash to fund operations and navigate its current financial distress. There is no evidence of a shareholder return policy being active under these challenging circumstances.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.93 billion, the market valuation appears to factor in potential future recovery or strategic value beyond the current negative earnings. The beta of 0.845 suggests the stock is perceived as slightly less volatile than the broader market, which may reflect its small-cap status and specific industry niche. The valuation disconnect between market cap and severe negative profitability implies investors may be anticipating a turnaround or assigning value to the company's technology and market position.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio, particularly in high-performance security glass and the emerging BIPV segment aligned with sustainability trends. However, the outlook is clouded by severe financial distress evidenced by large losses and negative cash flow. Success is contingent upon successful execution of its strategic shift, potentially leveraging its Gansu base, while simultaneously managing a precarious debt load. The near-term priority must be achieving operational breakeven and stabilizing cash flow.

Sources

Company Filings (Shenzhen Stock Exchange)Provided Financial 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