investorscraft@gmail.com

Intrinsic ValueShenzhen FRD Science & Technology Co., Ltd. (300602.SZ)

Previous Close$35.04
Intrinsic Value
Upside potential
Previous Close
$35.04

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

Shenzhen FRD Science & Technology operates as a specialized manufacturer of critical electronic materials, serving global technology hardware markets. The company's core revenue model centers on producing and selling EMI shielding materials and thermal interface solutions essential for modern electronic devices. Its diverse product portfolio includes fabric-over-foam conductive products, metal shielding components, microwave absorbers, and advanced thermal management materials like graphite films and thermally conductive plastics. FRD Technology has established itself as a key supplier to communication equipment manufacturers, smartphone producers, and computing device makers, positioning within the competitive electronic materials sector. The company leverages its technical expertise to provide integrated solutions for 5G antennas, thermal modules, and power management systems, catering to evolving industry demands for higher performance and miniaturization. With operations spanning China, Europe, and India, FRD maintains a global footprint while benefiting from China's robust electronics manufacturing ecosystem. The company's market position is strengthened by its comprehensive capabilities spanning material science, precision injection molding, and module assembly services.

Revenue Profitability And Efficiency

FRD Technology generated CNY 5.03 billion in revenue for FY2024, achieving net income of CNY 188.9 million. The company maintained positive operating cash flow of CNY 352 million, though capital expenditures of CNY 368.5 million indicate ongoing investment in production capacity. The diluted EPS of CNY 0.33 reflects the company's ability to translate top-line performance to shareholder returns despite competitive margin pressures characteristic of the electronic materials industry.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power with its current profitability levels, supported by diverse product applications across multiple electronic segments. Operating cash flow coverage of capital expenditures suggests disciplined capital allocation, though the near parity indicates limited free cash flow generation in the measurement period. The business model requires continuous investment in R&D and manufacturing capabilities to maintain technological relevance in fast-evolving electronics markets.

Balance Sheet And Financial Health

FRD maintains a solid liquidity position with CNY 1.18 billion in cash and equivalents against total debt of CNY 1.10 billion, indicating balanced leverage. The company's financial structure appears stable with sufficient cash reserves to service obligations while funding operational needs. The balance sheet supports ongoing investment in working capital and capacity expansion required for its manufacturing-intensive operations.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy, distributing CNY 0.038 per share while retaining earnings for growth initiatives. FRD's capital allocation strategy appears focused on reinvesting in business expansion and technological advancement rather than aggressive shareholder returns. The company's growth trajectory is tied to adoption trends in 5G infrastructure, electric vehicles, and advanced computing, which drive demand for its specialized materials.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.6 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in electronic materials demand. The negative beta of -0.066 suggests low correlation with broader market movements, potentially indicating investor perception of FRD as a specialized play on specific technology hardware trends rather than general economic cycles.

Strategic Advantages And Outlook

FRD's strategic advantages include nearly three decades of material science expertise and established relationships with major electronics manufacturers. The outlook remains tied to global technology adoption cycles, particularly 5G infrastructure build-out and electric vehicle penetration, which should drive demand for advanced thermal and EMI solutions. The company faces challenges from raw material cost volatility and intense competition, but its integrated manufacturing capabilities provide operational flexibility.

Sources

Company filingsFinancial data provider

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