investorscraft@gmail.com

Intrinsic ValueFlat Glass Group Co., Ltd. (6865.HK)

Previous CloseHK$10.92
Intrinsic Value
Upside potential
Previous Close
HK$10.92

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 operates as a vertically integrated manufacturer of specialized glass products, primarily serving the construction and solar energy sectors across China and international markets. The company's core revenue model centers on producing and selling photovoltaic glass for solar modules, float glass for construction applications, and various architectural and household glass products. Its strategic positioning leverages China's dominant role in global solar manufacturing and construction activity, supplying critical materials to PV module manufacturers, construction companies, and glass processors. The company enhances its competitive advantage through vertical integration, including quartzite mining operations and energy plant investments, which provide cost control and supply chain stability. This integrated approach positions Flat Glass Group as a key supplier in the renewable energy infrastructure value chain while maintaining a strong foothold in traditional construction markets through diversified product offerings and geographic reach.

Revenue Profitability And Efficiency

The company generated HKD 18.7 billion in revenue with net income of HKD 1.0 billion, reflecting a net margin of approximately 5.4%. Strong operating cash flow of HKD 5.9 billion indicates effective working capital management and operational efficiency, though significant capital expenditures of HKD 4.9 billion reflect ongoing investments in production capacity and vertical integration initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.43 demonstrates the company's earnings generation capability relative to its equity base. The substantial operating cash flow relative to net income suggests quality earnings with strong cash conversion, supporting both reinvestment needs and financial flexibility despite the capital-intensive nature of glass manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 5.3 billion in cash against total debt of HKD 15.0 billion, indicating leveraged but manageable financial positioning. The company maintains adequate liquidity with cash covering near-term obligations, though the debt level reflects the capital requirements of its manufacturing and mining operations in a cyclical industry.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.1406 per share distribution, representing a payout from earnings while retaining capital for growth investments. The business demonstrates alignment with global renewable energy trends through its photovoltaic glass segment, though exposure to construction cycles presents both growth opportunities and cyclical challenges.

Valuation And Market Expectations

With a market capitalization of HKD 43.2 billion and beta of 0.964, the market prices the company with moderate sensitivity to broader market movements. The valuation reflects expectations for continued demand in solar infrastructure while accounting for cyclical risks in construction markets and capital intensity of operations.

Strategic Advantages And Outlook

The company's vertically integrated model, combining mining, manufacturing, and energy operations, provides cost advantages and supply chain security. Its positioning in photovoltaic glass aligns with global renewable energy transition trends, though success depends on maintaining technological competitiveness and managing exposure to construction market cycles and raw material price volatility.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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