investorscraft@gmail.com

Intrinsic ValueFlat Glass Group Co., Ltd. (601865.SS)

Previous Close$16.11
Intrinsic Value
Upside potential
Previous Close
$16.11

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

Flat Glass Group Co., Ltd. is a prominent industrial manufacturer specializing in the production and global distribution of high-performance glass products, operating primarily within the construction and renewable energy sectors. Its core revenue model is built on manufacturing and selling a diversified portfolio including photovoltaic glass for solar modules, float glass, and specialized architectural and household glass, serving a broad clientele from PV module makers to construction firms. The company has established a vertically integrated operation that extends from quartzite mining to energy plant management, enhancing supply chain control and cost efficiency. Its strategic market positioning is strengthened by its significant scale in China and growing international footprint across Asia, Europe, and North America, capitalizing on global demand for solar energy and sustainable building materials.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.7 billion for the period, demonstrating strong market demand for its glass products. Net income stood at CNY 1.0 billion, reflecting a net margin of approximately 5.4%. Operating cash flow was healthy at CNY 5.9 billion, significantly exceeding net income and indicating efficient cash conversion from operations, though capital expenditures of CNY 4.9 billion highlight ongoing investments in capacity and vertical integration.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.43, providing a clear measure of profitability per share. The substantial operating cash flow generation, which funds a significant portion of the high capital expenditure, points to solid internal funding capability for growth investments. This reflects efficient capital deployment towards expanding production capabilities and maintaining competitive advantages in its capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 5.3 billion. However, total debt is elevated at CNY 15.9 billion, indicating a leveraged financial structure common for industrial manufacturers funding expansion. The company's ability to generate strong operating cash flow provides a crucial buffer for servicing this debt and supporting its financial strategy.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.13. This payout, against earnings of CNY 0.43, suggests a dividend policy aimed at providing income while retaining capital for reinvestment. Growth is likely driven by global expansion and demand trends in solar energy and construction, supported by its significant capex investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 43.1 billion, the market values the company at a significant multiple of its earnings, reflecting expectations for future growth in the renewable energy and construction glass sectors. A beta of 0.964 indicates stock volatility is nearly in line with the broader market, pricing in both its industrial cyclicality and growth potential.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, from raw material mining to finished product manufacturing, and its strategic focus on high-growth photovoltaic glass. The outlook is tied to global adoption of solar energy and construction activity, though it faces risks from commodity price fluctuations, debt levels, and economic cycles influencing its end markets.

Sources

Company DescriptionProvided Financial Metrics

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