investorscraft@gmail.com

Intrinsic ValueAnhui Guofeng New Materials Co., Ltd. (000859.SZ)

Previous Close$9.95
Intrinsic Value
Upside potential
Previous Close
$9.95

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

Anhui Guofeng New Materials Co., Ltd. operates as a specialized manufacturer within China's basic materials sector, focusing on the development and production of advanced plastic products and new materials. The company's core revenue model is built on manufacturing and selling a diversified portfolio that includes plastic films, wood plastic composite materials, and high-performance composite films. This product range serves various industrial applications, requiring materials with specific durability and functional properties. Its strategic expansion into engineering plastics and sapphire products indicates a focus on higher-value segments within the materials science industry. Operating primarily in China with a presence in Europe, the company positions itself to cater to both domestic and international demand for specialized material solutions. The 2022 rebranding from Anhui Guofeng Plastic Industry reflects a strategic pivot towards innovation and value-added materials, signaling an evolution from traditional plastics to more technologically advanced offerings. This repositioning aims to capture growth in sectors demanding lightweight, durable, and sustainable material alternatives, though it operates in a competitive landscape with significant capital intensity and technological requirements.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.31 billion. However, profitability was challenged, with a net loss of CNY 69.72 million and a diluted EPS of -CNY 0.0778. The negative earnings indicate margin pressure, potentially from input costs or competitive pricing. Operating cash flow was positive at CNY 112.46 million, but this was significantly overshadowed by substantial capital expenditures of CNY 579.73 million, pointing to heavy investment in capacity or technological upgrades.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow suggests the core operations can generate some cash, but the massive capital expenditure program indicates a focus on long-term asset building rather than short-term earnings. The high level of investment relative to operating cash flow highlights a period of significant capital intensity, which may pressure returns on invested capital until new capacities are monetized.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 378.51 million against total debt of CNY 440.77 million. This indicates a moderately leveraged position, with debt levels slightly exceeding cash holdings. The financial health appears manageable in the short term, but the company's ability to service debt and fund its substantial capex program without straining liquidity will be a key factor to monitor, especially amidst reported losses.

Growth Trends And Dividend Policy

The significant capital expenditure suggests a strong focus on growth and capacity expansion. However, the current financial performance, marked by a net loss, has led to a conservative dividend policy, with no dividend paid per share. The growth strategy appears to be in a investment phase, prioritizing reinvestment into the business over immediate returns to shareholders as the company executes its pivot towards new materials.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.88 billion, the market valuation implies expectations of a future recovery and growth trajectory beyond the current period of losses. A beta of 0.39 suggests the stock has been less volatile than the broader market, which may reflect its small-cap status or specific investor base. The valuation likely incorporates anticipation of successful execution of the company's strategic shift and a return to profitability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on new materials and its established manufacturing base. The outlook is contingent on successfully leveraging its recent investments to drive top-line growth and achieve operational efficiencies that restore profitability. The key challenges will be navigating competitive pressures, managing debt amid high capex, and effectively commercializing its expanded product portfolio to generate sustainable returns from its strategic investments.

Sources

Company FilingsShenzhen Stock Exchange

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