investorscraft@gmail.com

Intrinsic ValueWeihai Guangwei Composites Co., Ltd. (300699.SZ)

Previous Close$39.93
Intrinsic Value
Upside potential
Previous Close
$39.93

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

Weihai Guangwei Composites operates as a specialized manufacturer of advanced composite materials, serving both defense and civilian markets in China. The company's core business involves the research, development, and production of carbon fibers, fabrics, and prepregs, along with finished composite products. Its diversified product portfolio includes precision machinery, positioning it as an integrated solutions provider in the high-performance materials sector. The company has established a strategic position by supplying critical components to aerospace, electronic communications, and weapons sectors, while simultaneously expanding into commercial applications such as wind power, rail transit, and automotive parts. This dual-market approach provides revenue stability while capturing growth opportunities in industrial modernization. With operations spanning defense procurement and industrial supply chains, Guangwei Composites leverages its technical expertise to maintain competitive advantages in material science and manufacturing processes. The company's foundation dating back to 1992 supports its long-standing relationships and technical credibility within China's advanced materials ecosystem.

Revenue Profitability And Efficiency

The company generated CNY 2.45 billion in revenue for the period, achieving net income of CNY 741 million, reflecting a robust net margin of approximately 30.2%. Operating cash flow stood at CNY 863 million, significantly supporting operational needs. Capital expenditures of CNY 839 million indicate substantial ongoing investment in production capacity and technological advancement, aligning with the capital-intensive nature of composite materials manufacturing.

Earnings Power And Capital Efficiency

Diluted earnings per share reached CNY 0.90, demonstrating solid earnings generation relative to the company's equity base. The substantial operating cash flow relative to net income indicates high-quality earnings with strong cash conversion. The significant capital expenditure program reflects management's commitment to maintaining technological leadership and expanding production capabilities in high-growth composite applications.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 1.38 billion against total debt of CNY 824 million, providing ample liquidity and financial flexibility. This strong cash position supports ongoing R&D initiatives and potential strategic investments without excessive leverage. The balance sheet structure appears well-positioned to withstand cyclical demand fluctuations in both defense and industrial markets.

Growth Trends And Dividend Policy

Management demonstrated commitment to shareholder returns through a dividend per share of CNY 0.50, representing a payout ratio of approximately 55.6% based on diluted EPS. The substantial capital investment program suggests focus on capacity expansion and technological upgrades to capture growth in both defense modernization and civilian composite applications. The company's dual-market exposure provides diversified growth drivers across economic cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.6 billion, the company trades at a P/E ratio of around 33 times trailing earnings, reflecting market expectations for continued growth in advanced composite materials. The beta of 0.417 indicates lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its defense business and stable industrial demand patterns.

Strategic Advantages And Outlook

The company's strategic positioning within China's defense supply chain provides a stable revenue base, while expansion into civilian applications offers growth potential. Technological expertise in carbon fiber composites represents a significant barrier to entry. The outlook remains positive given increasing demand for lightweight, high-strength materials across aerospace, renewable energy, and transportation sectors, though dependent on continued industrial investment and defense budgeting trends.

Sources

Company DescriptionFinancial Metrics Provided

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