investorscraft@gmail.com

Intrinsic ValueFuyao Glass Industry Group Co., Ltd. (600660.SS)

Previous Close$61.74
Intrinsic Value
Upside potential
Previous Close
$61.74

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 and accessories 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 consumer cyclical sector, Fuyao leverages extensive research and development capabilities to deliver integrated glazing systems, panoramic sunroofs, and exterior trim components that enhance vehicle safety, comfort, and aesthetics. Its market position is strengthened by technological innovation, vertical integration from float glass production to finished assembly, and strategic relationships with major automakers worldwide. The company maintains a diversified geographic footprint with significant operations in China and expanding international presence, capitalizing on trends toward lightweight materials, smart glass technologies, and energy-efficient automotive solutions.

Revenue Profitability And Efficiency

Fuyao reported robust revenue of CNY 39.25 billion with net income reaching CNY 7.50 billion, demonstrating strong operational execution. The company maintained healthy profitability metrics with diluted EPS of CNY 2.87, reflecting efficient cost management and pricing power in the automotive glass market. Operating cash flow generation remained solid at CNY 8.56 billion, supporting ongoing investments in capacity expansion and technological advancement.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with operating cash flow significantly exceeding capital expenditures of CNY 5.48 billion. This positive free cash flow generation enables strategic reinvestment while maintaining financial flexibility. Fuyao's capital allocation strategy balances growth investments with shareholder returns, as evidenced by its consistent dividend distribution policy.

Balance Sheet And Financial Health

Fuyao maintains a conservative financial structure with cash and equivalents of CNY 18.78 billion providing substantial liquidity. Total debt of CNY 12.15 billion appears manageable relative to cash reserves and operating cash flow generation. The balance sheet strength supports the company's expansion initiatives and provides resilience against industry cyclicality.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 1.80, representing an attractive yield. Growth prospects are supported by increasing automotive glass content per vehicle and global market share gains. Fuyao's expansion into advanced glass technologies positions it well for sustained long-term growth in the evolving automotive industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 186.41 billion, the company trades at valuations reflecting its market leadership position and growth trajectory. The beta of 0.997 indicates stock performance closely aligned with broader market movements. Current valuation metrics incorporate expectations for continued market share expansion and margin stability.

Strategic Advantages And Outlook

Fuyao's competitive advantages include technological leadership, economies of scale, and strong customer relationships with global automakers. The outlook remains positive driven by increasing automotive production, premiumization trends, and adoption of advanced glass technologies. The company's innovation pipeline and global manufacturing footprint position it favorably for sustained industry leadership.

Sources

Company financial reportsStock exchange disclosuresMarket 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