investorscraft@gmail.com

Intrinsic ValueSichuan Furong Technology Co., Ltd. (603327.SS)

Previous Close$10.23
Intrinsic Value
Upside potential
Previous Close
$10.23

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

Sichuan Furong Technology operates as a specialized manufacturer of precision aluminum structural components for the global consumer electronics industry. The company focuses on producing high-quality housings, back plates, and middle frames that serve as critical structural elements in smartphones, tablets, and notebook computers. Its business model centers on research-driven manufacturing excellence, leveraging advanced production techniques to meet the stringent quality and design requirements of major electronics brands. Operating within the competitive technology hardware sector, Furong Technology positions itself as a reliable supply chain partner to original equipment manufacturers seeking durable, lightweight, and aesthetically pleasing aluminum solutions. The company's market position is characterized by its technical expertise in aluminum processing and its ability to deliver components that balance structural integrity with sophisticated design specifications demanded by premium consumer electronics products. This specialization allows the company to maintain relevance in an industry where material innovation and manufacturing precision directly impact product performance and consumer appeal.

Revenue Profitability And Efficiency

The company generated CNY 2.40 billion in revenue with net income of CNY 159.7 million, reflecting a net margin of approximately 6.7%. Operating cash flow of CNY 310.6 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 348.9 million indicate significant ongoing investment in production capacity and technological capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.21 reflects the company's earnings capacity relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow, suggests aggressive investment in manufacturing infrastructure. This strategic capital allocation aims to enhance production efficiency and technological capabilities to secure larger contracts in the competitive consumer electronics supply chain.

Balance Sheet And Financial Health

The balance sheet shows CNY 535.4 million in cash against total debt of CNY 636.3 million, indicating moderate leverage. The company maintains adequate liquidity with cash covering approximately 84% of its debt obligations. This financial structure provides flexibility while supporting ongoing capital investment requirements in a capital-intensive manufacturing environment.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.19231, representing a payout ratio of approximately 92% based on diluted EPS. This high payout ratio suggests a commitment to returning capital to shareholders, though it may limit retained earnings available for organic growth initiatives and could indicate maturity in its current market segments.

Valuation And Market Expectations

With a market capitalization of CNY 9.64 billion, the company trades at approximately 4.0 times revenue and 60.4 times earnings. The low beta of 0.203 suggests the stock exhibits lower volatility than the broader market, potentially reflecting investor perception of stable demand patterns within its specialized manufacturing niche despite cyclical consumer electronics markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in aluminum structural components for premium consumer electronics. Its outlook depends on maintaining technological relevance and manufacturing efficiency amid evolving product designs and material requirements. Success will require continuous innovation to meet changing industry standards while managing cost pressures in a competitive global supply chain environment.

Sources

Company financial statementsStock 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