investorscraft@gmail.com

Intrinsic ValueFarasis Energy (Gan Zhou) Co., Ltd. (688567.SS)

Previous Close$14.54
Intrinsic Value
Upside potential
Previous Close
$14.54

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

Farasis Energy operates as a specialized power battery manufacturer within China's rapidly expanding electric vehicle supply chain. The company focuses on developing, producing, and selling lithium-ion batteries primarily for automotive applications, serving both domestic and international EV manufacturers. As a key supplier in the consumer cyclical sector, Farasis competes in the highly competitive auto parts industry, where technological innovation and production scale determine market positioning. The company's revenue model centers on battery cell and pack sales to automotive OEMs, leveraging China's dominant position in the global battery production ecosystem. Farasis must navigate intense competition from larger players like CATL and BYD while maintaining technological relevance through continued R&D investment. Their market position reflects that of a specialized mid-tier supplier in an industry where scale advantages and technological partnerships are critical for long-term viability and market share retention.

Revenue Profitability And Efficiency

Farasis generated CNY 11.68 billion in revenue but reported a net loss of CNY 332 million, indicating significant margin pressure in the competitive battery market. Operating cash flow of CNY 909 million suggests some operational efficiency, though negative earnings reflect industry-wide pricing challenges and high capital intensity. The company's negative EPS of -0.27 CNY underscores profitability challenges despite substantial revenue scale.

Earnings Power And Capital Efficiency

The company demonstrates weak earnings power with negative net income, though positive operating cash flow indicates some cash generation capability. Capital expenditures of CNY -1.56 billion reflect substantial ongoing investments in production capacity and technology, typical for battery manufacturers scaling operations. The disparity between cash flow and net income suggests significant non-cash charges affecting profitability.

Balance Sheet And Financial Health

Farasis maintains a solid liquidity position with CNY 6.17 billion in cash against CNY 2.68 billion in total debt, providing financial flexibility. The moderate debt level relative to cash reserves suggests manageable leverage, though the capital-intensive nature of battery manufacturing requires continued access to funding for expansion and R&D activities.

Growth Trends And Dividend Policy

The company follows a non-dividend policy, reinvesting all available capital into business expansion and technological development. Growth is driven by electric vehicle market expansion, though current profitability challenges may constrain organic expansion capabilities. The industry's rapid evolution requires continuous investment to maintain technological competitiveness.

Valuation And Market Expectations

With a market capitalization of CNY 24.39 billion, the market values Farasis at approximately 2.1 times revenue despite negative earnings, reflecting growth expectations in the EV battery sector. The beta of 1.095 indicates slightly higher volatility than the broader market, consistent with technology growth stocks in emerging industries.

Strategic Advantages And Outlook

Farasis benefits from China's established battery supply chain and growing domestic EV market. However, intense competition and pricing pressure present significant challenges. The outlook depends on technological differentiation, scaling efficiency, and securing long-term customer contracts in an increasingly consolidated global battery market.

Sources

Company financial reportsStock 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