investorscraft@gmail.com

Intrinsic ValueChina Glass Holdings Limited (3300.HK)

Previous CloseHK$0.56
Intrinsic Value
Upside potential
Previous Close
HK$0.56

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

China Glass Holdings Limited is a significant manufacturer and distributor of glass and glass products, operating primarily in Mainland China with an expanding international footprint. The company's core revenue model is built on the production and sale of a diverse portfolio of architectural and specialty glass, including clear, painted, coated, and energy-saving variants. It serves the construction and industrial sectors, with products like low-E reflective glass and solar control glass catering to the growing demand for energy-efficient building materials. Its operations are segmented by product type, including a dedicated service arm for designing and installing pharmaceutical glass production lines, providing an additional revenue stream. The company operates in a highly competitive and cyclical industry, heavily influenced by construction activity and raw material costs. Its market position is that of a mid-tier player in the massive Chinese market, competing on scale, product variety, and technological capability in energy-saving solutions to differentiate itself from smaller, local fabricators.

Revenue Profitability And Efficiency

The company generated HKD 5.74 billion in revenue for the period. However, it reported a significant net loss of HKD 876.6 million, indicating severe pressure on profitability. Operating cash flow remained positive at HKD 792.7 million, demonstrating an ability to generate cash from its core operations despite the challenging bottom-line result.

Earnings Power And Capital Efficiency

Earnings power was severely diminished, with a diluted EPS of -HKD 0.52. The positive operating cash flow suggests underlying operational activity, but the substantial net loss points to high costs or impairments. Capital expenditures of HKD 238 million indicate ongoing investment to maintain and potentially upgrade its production facilities.

Balance Sheet And Financial Health

The balance sheet shows a highly leveraged position, with total debt of HKD 9.99 billion significantly outweighing cash and equivalents of HKD 1.30 billion. This elevated debt load, common in capital-intensive industries, presents a substantial financial risk, especially in a period of operational losses and rising interest rates.

Growth Trends And Dividend Policy

Recent performance reflects the cyclical downturn in its core construction end-markets. The company has suspended its dividend policy, with a dividend per share of HKD 0.00, a prudent measure to preserve cash amidst reported losses and a strained balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately HKD 446 million, the market is valuing the company at a significant discount to its revenue, reflecting deep concerns over its profitability and high financial leverage. The high beta of 2.644 indicates the stock is perceived as exceptionally volatile and risky relative to the market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified glass product portfolio and focus on energy-efficient solutions, which align with long-term sustainability trends. The outlook remains challenging, contingent on a recovery in Chinese construction activity and the company's ability to navigate its debt structure and return to profitability.

Sources

Hong Kong Stock Exchange filingsCompany Annual Report

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