investorscraft@gmail.com

Intrinsic ValueZhuzhou Kibing Group Co.,Ltd (601636.SS)

Previous Close$7.01
Intrinsic Value
Upside potential
Previous Close
$7.01

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

Zhuzhou Kibing Group operates as a specialized glass manufacturer in China's industrial sector, producing a diverse portfolio of glass products including float glass, ultra-clear glass, solar module glass, and various coated and processed glass variants. The company serves multiple end markets including construction, automotive, solar photovoltaic systems, furniture, and precision electronics through its technically advanced product offerings. Its market position is strengthened by vertical integration capabilities and technological expertise in glass processing, allowing it to cater to both standard construction needs and specialized industrial applications across China's growing infrastructure and renewable energy sectors.

Revenue Profitability And Efficiency

The company generated CNY 15.65 billion in revenue with net income of CNY 382.6 million, reflecting a net margin of approximately 2.4%. Operating cash flow stood at CNY 911.8 million, indicating reasonable cash conversion from operations. The modest profitability suggests competitive market conditions and potential margin pressures in the glass manufacturing industry during the reporting period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.14 demonstrates modest earnings generation relative to the company's scale. Capital expenditures of CNY -3.13 billion indicate significant investment in production capacity and technological upgrades. The substantial capex outlay suggests ongoing modernization efforts and capacity expansion to maintain competitive positioning in the capital-intensive glass manufacturing sector.

Balance Sheet And Financial Health

The company maintains CNY 3.20 billion in cash and equivalents against total debt of CNY 12.02 billion, indicating leveraged financial structure common in capital-intensive manufacturing. The debt level reflects the substantial investment requirements for glass production facilities, while the cash position provides some liquidity buffer for operations and debt servicing obligations.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.045 per share, representing a dividend yield that aligns with industry norms for manufacturing companies. The capital allocation strategy appears balanced between shareholder returns and reinvestment in production capacity, as evidenced by the substantial capital expenditure program alongside maintained dividend distributions.

Valuation And Market Expectations

With a market capitalization of CNY 17.93 billion and a beta of 1.3, the market prices the company with higher volatility expectations than the broader market. The valuation reflects investor expectations for cyclical recovery in construction and industrial glass demand, balanced against the capital-intensive nature of glass manufacturing operations.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its diverse product portfolio serving multiple industrial segments and technical expertise in specialized glass manufacturing. Outlook depends on construction activity trends, solar energy adoption rates, and automotive production volumes in China, with operational efficiency improvements and market diversification serving as key value drivers amid competitive industry dynamics.

Sources

Company financial reportsStock exchange disclosuresBloomberg 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