investorscraft@gmail.com

Intrinsic ValueAdvanced Fiber Resources (Zhuhai), Ltd. (300620.SZ)

Previous Close$160.77
Intrinsic Value
Upside potential
Previous Close
$160.77

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

Advanced Fiber Resources (Zhuhai) Ltd. operates as a specialized manufacturer of passive optical components, serving a diverse global clientele across multiple high-tech sectors. The company's core revenue model is built on designing and producing a comprehensive portfolio of optical devices, including modulators, isolators, wavelength division multiplexing components, and couplers. These products are critical enabling technologies for telecommunications infrastructure, optical networks, industrial laser systems, and emerging applications in autonomous vehicles and biomedical equipment. Operating within the competitive Communication Equipment sector, the firm has established a niche by supplying essential components that facilitate high-speed data transmission and precision light manipulation. Its market position is characterized by a focus on technical specialization rather than mass-market scale, catering to OEMs and system integrators that require reliable, high-performance optical solutions. The company's longevity since its 2000 founding suggests established manufacturing expertise and customer relationships within the complex optical supply chain, positioning it as a specialized supplier in the broader photonics industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 999 million, achieving a net income of CNY 67 million, which translates to a net profit margin of roughly 6.7%. The operating cash flow was robust at CNY 187 million, significantly exceeding net income and indicating strong cash conversion from its operations. Capital expenditures of CNY 152 million were substantial, reflecting ongoing investments in its manufacturing capabilities and technological infrastructure to support future growth.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.27. The substantial operating cash flow of CNY 187 million, which is nearly three times the reported net income, highlights efficient working capital management and strong underlying profitability. The high level of capital expenditure relative to net income suggests a capital-intensive business model focused on maintaining and expanding its production capacity for advanced optical components.

Balance Sheet And Financial Health

The balance sheet appears strong, with a substantial cash and equivalents position of CNY 907 million providing significant liquidity. Total debt stands at CNY 485 million, resulting in a conservative net cash position. This financial structure indicates a low-risk profile with ample resources to fund operations, research initiatives, and strategic investments without relying heavily on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.10. This payout represents a dividend yield on the current earnings, signaling a commitment to returning capital to investors while likely retaining sufficient funds for reinvestment. The strategic capital expenditure program suggests management is prioritizing growth initiatives to capitalize on demand from telecommunications, industrial laser, and autonomous vehicle markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.3 billion, the company trades at a significant premium to its annual revenue, reflecting investor expectations for future growth in the photonics and optical components sector. A beta of 0.85 indicates the stock has historically been slightly less volatile than the broader market, which may appeal to investors seeking exposure to technology hardware with moderate risk characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep specialization in passive optical components and its established presence in a technologically demanding niche. Its outlook is tied to the continued expansion of global fiber optic networks, the adoption of high-power industrial lasers, and the integration of optical sensing in autonomous systems. Maintaining technological leadership and manufacturing efficiency will be critical for capitalizing on these long-term industry tailwinds.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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