investorscraft@gmail.com

Intrinsic ValueGrace Fabric Technology Co.,Ltd. (603256.SS)

Previous Close$54.16
Intrinsic Value
Upside potential
Previous Close
$54.16

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

Grace Fabric Technology Co., Ltd. operates as a specialized manufacturer of e-glass fabrics, serving diverse industrial sectors globally. The company's core revenue model is built on the research, development, production, and sale of middle to high-grade e-glass fabric series, which are critical components in advanced material applications. Its products are engineered for demanding uses in automotive structural parts, electrical and thermal insulation, construction materials, aerospace components, and sports equipment, positioning it within the high-value segment of the specialty chemicals industry. As a subsidiary of Asia Wealth International Limited, the firm leverages technical expertise and manufacturing scale to cater to industrial clients requiring high-performance materials. The company maintains a focused market position by supplying essential inputs for composite materials that enhance strength, durability, and safety across multiple end markets. This specialization allows it to compete in niche applications where material performance specifications are stringent, though it operates in a competitive global landscape with other specialized material producers. Its established presence since 1998 provides a foundation of industry experience and customer relationships in both domestic Chinese and international markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 834.6 million with net income of CNY 22.8 million, indicating modest profitability margins. Operating cash flow of CNY 179.5 million significantly exceeded net income, suggesting strong cash conversion efficiency from operations, though capital expenditures of CNY 33.9 million indicate ongoing investment in maintaining production capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 reflects the company's current earnings power relative to its share count. The substantial operating cash flow generation compared to net income demonstrates effective working capital management and robust underlying cash earnings, which support operational flexibility and potential reinvestment needs.

Balance Sheet And Financial Health

The balance sheet shows CNY 287.2 million in cash against total debt of CNY 765.6 million, indicating a leveraged position. The debt level requires careful monitoring, though operating cash flow generation provides some capacity to service obligations. The company's financial health appears manageable but constrained by its debt load.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, reflecting a retention of earnings for operational needs or growth initiatives. The company's growth trajectory appears focused on maintaining its specialized market position rather than aggressive expansion, with capital expenditures supporting existing operations rather than significant capacity increases.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.3 billion, the company trades at a significant premium to its current revenue and earnings, suggesting market expectations for future growth or potential expansion in its specialized materials segment. The beta of 0.489 indicates lower volatility than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in e-glass fabric technology and established market presence across multiple industrial applications. The outlook depends on maintaining technological relevance and cost competitiveness in global specialty materials markets, while managing financial leverage to ensure sustainable operations.

Sources

Company financial reportsStock exchange disclosures

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