investorscraft@gmail.com

Intrinsic ValueZhuzhou Feilu High-Tech Materials Co., Ltd. (300665.SZ)

Previous Close$8.76
Intrinsic Value
Upside potential
Previous Close
$8.76

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

Zhuzhou Feilu High-Tech Materials operates as a specialized chemical company focused on developing and manufacturing advanced anti-corrosion and protective coating systems for industrial applications. The company's core revenue model combines product sales of high-performance coatings with value-added coating construction services, targeting critical infrastructure sectors across China. Its product portfolio encompasses anti-corrosion coatings for metal surfaces, waterproof protective coatings for concrete structures, and functional polymer materials designed for extreme environmental conditions. The company maintains a strategic position within China's industrial supply chain, serving rail transit equipment manufacturing and maintenance, high-speed rail and subway systems, civil building construction, urban pipe gallery development, and specialized equipment for wind and nuclear power generation. This diversified industrial exposure provides revenue stability while creating cross-selling opportunities across different infrastructure segments. Feilu's market positioning leverages its technical expertise in material science to address the growing demand for durable protective solutions in China's ongoing infrastructure modernization programs, particularly in harsh operating environments where corrosion protection is critical for asset longevity and safety compliance.

Revenue Profitability And Efficiency

The company reported revenue of CNY 518.5 million for the fiscal period, though it experienced significant profitability challenges with a net loss of CNY 139.8 million. This negative bottom-line performance resulted in diluted earnings per share of -CNY 0.74, indicating substantial pressure on operational efficiency. While the company generated positive operating cash flow of CNY 14.5 million, this was insufficient to cover capital expenditures of CNY 64.9 million, reflecting potential constraints in funding ongoing business requirements from core operations.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss position. The negative EPS figure suggests challenges in translating revenue into sustainable profitability. Capital allocation decisions are reflected in the significant capital expenditure outlay, which exceeded operating cash flow generation. This capital investment pattern indicates the company is prioritizing long-term asset development over immediate profitability, though the efficiency of these investments in generating future returns remains to be demonstrated.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 105.3 million against total debt of CNY 758.5 million, indicating a leveraged financial position. The debt burden relative to cash reserves suggests potential liquidity constraints, particularly given the company's current loss-making status. This financial structure may require careful management to ensure ongoing operational stability and meet debt service obligations while funding necessary business development initiatives.

Growth Trends And Dividend Policy

Despite the challenging profitability metrics, the company maintained a dividend distribution of CNY 0.05 per share, suggesting a commitment to shareholder returns even during periods of financial pressure. The capital expenditure level, which substantially exceeded operating cash flow, indicates an aggressive investment posture aimed at future growth. This combination of dividend payments alongside significant reinvestment and current losses presents a complex growth strategy that balances immediate shareholder returns with long-term capacity expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.17 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations for future recovery or growth. The beta of 0.334 indicates lower volatility compared to the broader market, suggesting investors may view the stock as relatively defensive despite its current challenges. This valuation disconnect between market capitalization and negative earnings may incorporate anticipated improvements in operational performance or strategic positioning within key infrastructure sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on high-tech protective materials for critical infrastructure applications, particularly in China's expanding rail transit and energy sectors. Its involvement in rail equipment manufacturing and maintenance provides stable demand channels, while diversification into wind and nuclear power equipment offers growth exposure. The outlook depends on successfully translating current capital investments into improved operational efficiency and profitability, while managing the substantial debt load through the current challenging phase.

Sources

Company filingsShenzhen 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