investorscraft@gmail.com

Intrinsic ValueHubei Feilihua Quartz Glass Co., Ltd. (300395.SZ)

Previous Close$96.06
Intrinsic Value
Upside potential
Previous Close
$96.06

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

Hubei Feilihua Quartz Glass operates as a specialized manufacturer of high-purity quartz materials and quartz fiber products, serving technologically demanding global industries. The company's core revenue model is built on producing and selling advanced quartz solutions that are essential components in semiconductor manufacturing, aerospace engineering, optical fiber communications, and precision optics. Founded in 1966, the company has established itself as a critical supplier in the specialty chemicals sector, leveraging its deep material science expertise to create products that meet stringent technical specifications required by high-tech clients. Its market positioning reflects a niche player with significant barriers to entry due to the complex manufacturing processes and quality standards involved in quartz glass production. The company competes in specialized segments where product purity, thermal stability, and optical properties are paramount, creating durable customer relationships through technical reliability and consistent performance. This focus on high-value industrial applications provides insulation from broader economic cycles while maintaining exposure to growth in semiconductor and advanced manufacturing sectors.

Revenue Profitability And Efficiency

For FY 2024, the company generated revenue of CNY 1.74 billion with net income of CNY 314 million, reflecting a healthy net margin of approximately 18%. Operating cash flow stood at CNY 265 million, demonstrating solid cash generation from core operations. The company maintained significant capital expenditures of CNY 370 million, indicating ongoing investment in production capacity and technological capabilities to support future growth initiatives in its specialized markets.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of CNY 0.60, supported by efficient operations in its niche quartz products segment. Capital allocation appears focused on growth, with substantial investments in property, plant, and equipment exceeding operating cash flow. This strategic deployment of capital suggests management's confidence in expanding production capabilities to capture demand in high-growth end markets like semiconductors and aerospace, where quartz materials are critical components.

Balance Sheet And Financial Health

Hubei Feilihua maintains a robust balance sheet with cash and equivalents of CNY 685 million against total debt of CNY 192 million, indicating a strong liquidity position and conservative leverage profile. The substantial cash reserves provide financial flexibility for strategic investments and operational needs. The low debt-to-equity ratio suggests a conservative financial approach, reducing vulnerability to interest rate fluctuations and enhancing stability during market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.13, representing a payout ratio that balances reinvestment needs with income distribution. The significant capital expenditure program signals management's focus on capacity expansion and technological advancement to drive future growth. This balanced approach supports both immediate shareholder returns and long-term value creation through strategic investments in high-potential end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 43.2 billion, the company trades at a premium valuation multiple relative to its current earnings, reflecting market expectations for future growth in its specialized quartz products segment. The low beta of 0.18 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived stability in its business model and end-market exposure. This valuation implies investor confidence in the company's positioning within high-growth technology supply chains.

Strategic Advantages And Outlook

The company's strategic advantages include decades of specialized manufacturing expertise, established relationships in critical industries, and technological capabilities in high-purity quartz production. The outlook appears positive given the essential nature of its products in semiconductor fabrication and aerospace applications, sectors experiencing structural growth. Management's continued investment in production capacity positions the company to capitalize on increasing demand for advanced materials in technology-driven industries, though execution risks and competitive dynamics remain key monitoring points.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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