investorscraft@gmail.com

Intrinsic ValueXiamen Faratronic Co., Ltd. (600563.SS)

Previous Close$108.69
Intrinsic Value
Upside potential
Previous Close
$108.69

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

Xiamen Faratronic Co., Ltd. is a specialized manufacturer operating within the electronic components sector of the technology industry. Its core business involves the production and sale of a diverse portfolio of film capacitors and proprietary metallized coating materials. These components are critical for applications ranging from power electronics and printed circuit boards (PCBs) to AC motors and lighting systems, serving a global customer base. The company has established a strong market position by focusing on high-precision, reliable passive components that are essential for the functionality of modern electronic devices and industrial equipment. Founded in 1955, its long operational history suggests deep technical expertise and established manufacturing processes, positioning it as a seasoned player in the competitive Chinese and international hardware markets. Its integrated model, producing both the end capacitors and the key raw material (metallized film), provides potential cost and supply chain advantages, supporting its role as a vital supplier to various downstream electronics industries.

Revenue Profitability And Efficiency

The company demonstrates robust financial performance with revenue of CNY 4.77 billion and a high net income of CNY 1.04 billion, indicating a strong net profit margin of approximately 21.8%. This exceptional profitability is supported by an operating cash flow of CNY 1.26 billion, which comfortably exceeds capital expenditures, reflecting efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 4.62 signifies substantial earnings power on a per-share basis. The significant positive spread between operating cash flow and capital expenditures highlights superior capital efficiency, allowing for strong self-funded growth and potential returns to shareholders without reliance on external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by minimal total debt of CNY 25.2 million against a substantial cash position of CNY 327.1 million. This results in a net cash position, indicating very low financial leverage and a conservative, low-risk financial structure that provides significant resilience and flexibility.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's substantial capital expenditure suggests ongoing investment in capacity. Its dividend policy is shareholder-friendly, evidenced by a dividend per share of CNY 2.00, which represents a payout of over 40% of its diluted EPS, balancing income return with retained earnings for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 26.9 billion, the market assigns a price-to-earnings multiple in the mid-20s based on the provided EPS. A beta near 1.0 indicates the stock's volatility is generally in line with the broader market, reflecting average systematic risk expectations from investors.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing operational history, technical specialization in capacitors, and vertically integrated production model. Its net cash balance sheet provides a solid foundation to navigate market cycles and pursue strategic opportunities, supporting a stable outlook for continued operation within its niche.

Sources

Company DescriptionProvided Financial Data

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