investorscraft@gmail.com

Intrinsic ValueGuangdong Failong Crystal Technology Co.,LTD. (300460.SZ)

Previous Close$8.21
Intrinsic Value
Upside potential
Previous Close
$8.21

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

Guangdong Failong Crystal Technology operates as a specialized manufacturer of surface-mounted quartz crystal components and oscillators, serving the global electronics supply chain. The company's core revenue model centers on the research, development, and sale of precision timing devices that are essential for electronic circuit synchronization across multiple end-markets. These fundamental components provide critical clock signals in applications ranging from consumer electronics and network infrastructure to automotive systems and industrial automation equipment. Operating within the highly competitive hardware and electronic components sector, Failong Crystal Technology maintains its position by focusing on manufacturing reliability and meeting technical specifications required by downstream manufacturers. The company's market positioning targets mid-tier electronics producers who require consistent quality and cost-effective timing solutions, rather than competing directly with global leaders in ultra-high-precision segments. This strategic focus allows the company to maintain relevance in China's extensive electronics manufacturing ecosystem while navigating intense price competition and technological evolution within the component supply industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 551 million for the period but experienced significant financial challenges with a net loss of CNY 189 million. This negative profitability reflects margin pressure and potential operational inefficiencies in a competitive component market. Operating cash flow remained marginally positive at CNY 5.3 million, though capital expenditures of CNY 9.8 million resulted in negative free cash flow, indicating ongoing investment requirements despite current financial headwinds.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -CNY 0.68, demonstrating substantial erosion of earnings power during the period. The negative profitability metrics suggest the company is facing challenges in converting its revenue base into sustainable bottom-line results. Capital efficiency appears constrained as operating cash flow barely covers essential capital expenditures, limiting financial flexibility for strategic investments or debt reduction initiatives in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 151 million in cash against total debt of CNY 532 million, indicating a leveraged position with limited liquidity buffers. This debt-to-cash ratio suggests financial strain, potentially constraining operational flexibility and requiring careful liability management. The company's financial health appears challenged, with the debt burden likely impacting its ability to weather industry downturns or invest in competitive positioning.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with the company suspending dividend distributions as evidenced by the zero dividend per share. The absence of shareholder returns prioritizes cash preservation amid operational challenges. Growth trends appear negative based on the reported loss position, suggesting the company may be undergoing a restructuring phase or facing significant market headwinds affecting its core business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.87 billion, the market appears to be pricing in recovery potential despite current financial difficulties. The beta of 0.47 suggests lower volatility compared to the broader market, possibly indicating investor perception of stabilized downside risk. Valuation metrics likely reflect expectations for operational turnaround or potential market share stabilization in its specialized component segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on quartz crystal technology within China's electronics manufacturing ecosystem. Its outlook depends on improving operational efficiency, managing debt obligations, and potentially capitalizing on demand from automotive electronics and industrial automation sectors. Success will require navigating intense competition while demonstrating an ability to return to sustainable profitability through either market recovery or strategic repositioning of its product portfolio.

Sources

Company filingsMarket 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