investorscraft@gmail.com

Intrinsic ValueYangtze Optical Fibre And Cable Joint Stock Limited Company (6869.HK)

Previous CloseHK$83.70
Intrinsic Value
Upside potential
Previous Close
HK$83.70

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

Yangtze Optical Fibre and Cable is a leading Chinese manufacturer specializing in optical communication infrastructure, operating primarily through two core segments: optical fibres and preforms, and optical fibre cables. The company serves the rapidly expanding telecommunications and broadband networks sector, providing essential components for 5G deployment, fiber-to-the-home (FTTH) projects, and data center connectivity. Its comprehensive product portfolio includes submarine cables, integrated wiring systems, and related technical consulting services, positioning it as an integrated solutions provider rather than merely a component manufacturer. The company maintains a strong market position within China's domestic market while expanding internationally, leveraging its vertical integration capabilities from preform production to finished cable systems. This integrated approach allows for quality control throughout the manufacturing process and provides competitive advantages in large-scale infrastructure projects requiring reliable, high-performance optical solutions.

Revenue Profitability And Efficiency

The company generated HKD 12.2 billion in revenue with net income of HKD 676 million, reflecting a net margin of approximately 5.5%. Operating cash flow of HKD 1.78 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 1.39 billion demonstrate ongoing investment in production capacity and technological advancement to maintain competitive positioning in the optical communications market.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.89, the company demonstrates moderate earnings power relative to its market capitalization. The substantial capital expenditure program indicates a capital-intensive business model typical of manufacturing operations. The company's ability to generate positive operating cash flow despite significant reinvestment requirements suggests reasonable capital efficiency in its core optical fibre and cable manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 3.29 billion in cash against total debt of HKD 6.90 billion, indicating moderate leverage. The company maintains adequate liquidity with cash reserves representing approximately 47% of total debt. This financial structure supports ongoing operations while providing capacity for strategic investments in technology and market expansion initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.294, representing a payout ratio of approximately 33% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and reinvestment for growth, particularly important given the capital-intensive nature of optical fibre manufacturing and the ongoing global expansion of broadband infrastructure.

Valuation And Market Expectations

With a market capitalization of HKD 55.3 billion, the company trades at a P/E ratio of approximately 82x based on current earnings, reflecting market expectations for future growth in optical communication infrastructure. The low beta of 0.247 suggests relative stability compared to broader market indices, possibly indicating perceived defensive characteristics within the technology sector.

Strategic Advantages And Outlook

The company benefits from China's extensive broadband and 5G rollout, providing sustained demand for optical infrastructure. Its integrated manufacturing capabilities and established market position create barriers to entry for competitors. The outlook remains positive given global digital transformation trends, though dependent on continued telecommunications infrastructure investment and technological adoption rates across key markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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