investorscraft@gmail.com

Intrinsic ValueZhejiang Fulai New Material Co.,Ltd. (605488.SS)

Previous Close$40.73
Intrinsic Value
Upside potential
Previous Close
$40.73

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

Zhejiang Fulai New Material Co., Ltd. operates within the specialty chemicals sector, focusing on the development, production, and sale of functional coating composite products. Its core revenue model is derived from manufacturing and distributing high-performance materials, including specialized advertising, printing, and functional coatings that serve various industrial and commercial applications. The company is positioned as a niche supplier in China's advanced materials market, catering to demand for durable and specialized surface solutions. Its market position is supported by technical expertise in composite material science, allowing it to serve clients requiring customized performance characteristics. While operating in a competitive landscape, Fulai leverages its integrated production capabilities and regional presence to maintain relationships with industrial buyers. The company's focus on functional coatings places it within a growth segment driven by advancements in packaging, branding, and industrial material requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.54 billion with net income of CNY 139.2 million, indicating a net margin of approximately 5.5%. Operating cash flow was negative at CNY -7.0 million, while capital expenditures were significantly higher at CNY -704.8 million, suggesting heavy investment in capacity or operational expansion during the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.72, reflecting the company's earnings generation relative to its equity base. The substantial capital expenditure outpaced operating cash flow, indicating aggressive investment that may be aimed at future growth but currently pressures short-term cash generation and capital efficiency metrics.

Balance Sheet And Financial Health

Cash and equivalents were CNY 335.0 million against total debt of CNY 1.08 billion, indicating a leveraged position. The balance sheet shows significant investment activity, with liquidity supported by available cash, though debt levels require careful management given the negative operating cash flow.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.207 per share, demonstrating a commitment to shareholder returns despite its investment phase. Growth appears focused on capacity expansion, as evidenced by high capital expenditures, though current profitability supports a dividend distribution.

Valuation And Market Expectations

With a market capitalization of CNY 9.50 billion and a beta of 0.73, the market values the company at a premium to its current earnings, likely pricing in future growth from recent investments. The valuation reflects expectations for improved profitability and market expansion.

Strategic Advantages And Outlook

Fulai's strategic focus on functional coating composites provides a niche in the specialty chemicals market. Its outlook depends on successfully integrating recent investments into revenue growth and improving cash flow generation to support its financial structure and continued expansion.

Sources

Company Financial ReportsShanghai Stock 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