investorscraft@gmail.com

Intrinsic ValueKonfoong Materials International Co., Ltd (300666.SZ)

Previous Close$113.48
Intrinsic Value
Upside potential
Previous Close
$113.48

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

Konfoong Materials International operates as a specialized supplier of high-purity metal materials and sputtering targets essential for semiconductor manufacturing, integrated circuits, and display technologies. The company's core revenue model centers on producing and selling precision components including semiconductor targets, solar industry sputtering targets, and various PVD/CVD tool parts. Serving a global client base across Europe, the United States, Japan, South Korea, and Southeast Asia, Konfoong occupies a critical niche in the semiconductor supply chain by providing materials necessary for deposition processes in chip fabrication. Its market position is strengthened by a diverse product portfolio that extends to precision semiconductor parts, CMP tool components, and technical support services, creating multiple revenue streams within the advanced materials sector. The company functions as an important enabler for downstream electronics manufacturers, requiring deep metallurgical expertise and stringent quality controls to meet industry specifications. This positioning allows Konfoong to benefit from the global semiconductor expansion while maintaining strategic relationships with equipment manufacturers and foundries. The business demonstrates resilience through its geographic diversification and technical service offerings, which complement its core manufacturing operations.

Revenue Profitability And Efficiency

For FY2024, Konfoong Materials reported revenue of CNY 3.60 billion with net income of CNY 400.56 million, translating to a net margin of approximately 11.1%. The company generated diluted EPS of CNY 1.51, reflecting solid bottom-line performance. However, operating cash flow was negative at CNY -96.33 million, while capital expenditures were substantial at CNY -1.38 billion, indicating significant investment in production capacity and technological capabilities during the period.

Earnings Power And Capital Efficiency

The company demonstrated respectable earnings power with CNY 400 million in net income, though the negative operating cash flow suggests timing differences in working capital or substantial investments. The significant capital expenditure program reflects management's commitment to expanding production capabilities, which may enhance future earnings potential. The balance between current profitability and substantial reinvestment indicates a growth-oriented capital allocation strategy characteristic of companies in expansion phases.

Balance Sheet And Financial Health

Konfoong maintained a solid liquidity position with CNY 1.16 billion in cash and equivalents against total debt of CNY 1.83 billion. The debt level appears manageable relative to the company's market capitalization of approximately CNY 20.24 billion. The balance sheet structure suggests adequate financial flexibility to support ongoing operations and strategic investments, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.20 per share, indicating a commitment to shareholder returns despite substantial capital investments. The significant capex program suggests management is prioritizing growth initiatives, likely aligned with global semiconductor industry expansion. The balance between reinvestment and dividends reflects a hybrid approach to capital allocation that supports both future growth and current income generation for investors.

Valuation And Market Expectations

With a market capitalization of CNY 20.24 billion, the company trades at a price-to-earnings ratio of approximately 50.5 times based on FY2024 earnings. This valuation multiple reflects market expectations for continued growth in the semiconductor materials sector. The negative beta of -0.074 suggests the stock has exhibited low correlation with broader market movements, potentially appealing to investors seeking sector-specific exposure.

Strategic Advantages And Outlook

Konfoong's strategic advantages include its specialized expertise in high-purity metal materials and established relationships within the global semiconductor supply chain. The company's geographic diversification across key semiconductor manufacturing regions provides resilience against regional market fluctuations. The outlook remains tied to semiconductor industry cycles, with current investments positioning the company to capitalize on long-term demand growth for advanced materials in electronics manufacturing.

Sources

Company financial reportsStock 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