investorscraft@gmail.com

Intrinsic ValueFuyao Glass Industry Group Co., Ltd. (3606.HK)

Previous CloseHK$66.85
Intrinsic Value
Upside potential
Previous Close
HK$66.85

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

Fuyao Glass Industry Group operates as a global leader in automotive safety glass manufacturing, serving original equipment manufacturers across passenger vehicles, commercial trucks, and locomotives. The company generates revenue through designing, producing, and distributing advanced glass solutions including laminated, tempered, and specialized products featuring head-up displays, acoustic insulation, heating elements, and hydrophobic coatings. Operating within the automotive components sector, Fuyao leverages its integrated production capabilities from float glass to finished assemblies, positioning itself as a critical supplier to major automakers worldwide. The company's market position is strengthened by its technological innovations in lightweight glass, panoramic sunroofs, and smart glass applications, catering to evolving automotive trends toward electrification, safety enhancement, and aesthetic differentiation. With manufacturing facilities strategically located to serve global markets, Fuyao maintains competitive advantages through scale economies and continuous product development.

Revenue Profitability And Efficiency

Fuyao generated HKD 39.3 billion in revenue for the period, demonstrating strong operational scale in the automotive glass sector. The company maintained healthy profitability with net income of HKD 7.5 billion, reflecting efficient cost management and pricing power. Operating cash flow of HKD 8.6 billion significantly exceeded capital expenditures, indicating robust cash generation from core operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 2.88, showcasing solid earnings capacity relative to its capital structure. With capital expenditures of HKD 5.5 billion focused on maintaining technological leadership and production capacity, Fuyao demonstrates disciplined investment in growth-enhancing assets while maintaining strong returns on invested capital.

Balance Sheet And Financial Health

Fuyao maintains a conservative financial position with HKD 18.8 billion in cash and equivalents against total debt of HKD 12.1 billion. This liquidity buffer provides significant financial flexibility and resilience. The company's strong cash position relative to obligations indicates low financial risk and capacity for strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated commitment to shareholder returns through a dividend per share of HKD 1.94. This payout reflects a balanced approach to capital allocation, returning cash to investors while retaining sufficient funds for organic growth and technological advancement in the evolving automotive glass market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 195.2 billion, the market values Fuyao at a premium reflecting its dominant market position and growth prospects. The beta of 0.997 indicates stock performance closely correlated with broader market movements, suggesting investors view it as a stable automotive component play.

Strategic Advantages And Outlook

Fuyao's integrated manufacturing capabilities and technological leadership in advanced glass solutions provide sustainable competitive advantages. The company is well-positioned to benefit from automotive industry trends including increased glass content per vehicle, smart glass adoption, and global vehicle production recovery, supporting long-term growth prospects.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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