investorscraft@gmail.com

Intrinsic ValueJiangsu Aoyang Health Industry Co.ltd. (002172.SZ)

Previous Close$4.31
Intrinsic Value
Upside potential
Previous Close
$4.31

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

Jiangsu Aoyang Health Industry operates a diversified business model spanning both basic materials and healthcare services. The company maintains its foundation in chemical fiber production, specializing in functional and conventional viscose fibers for industrial applications. This core manufacturing segment is complemented by a significant healthcare services division that includes hospital operations, rehabilitation centers, and pharmaceutical retail chains. The company has strategically positioned itself at the intersection of industrial manufacturing and healthcare, leveraging its chemical expertise to expand into health-related sectors. This dual focus allows Aoyang to serve both B2B industrial clients and B2C healthcare consumers, creating a unique market position within China's evolving health industry landscape. The company's integration of pharmaceutical logistics and health management services further strengthens its comprehensive approach to the healthcare value chain, distinguishing it from traditional chemical fiber producers.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 2.01 billion for the period, achieving a net income of CNY 40.6 million. This translates to a net profit margin of approximately 2.0%, indicating relatively thin profitability from its current operations. Operating cash flow was minimal at CNY 0.44 million, while capital expenditures of CNY -28.6 million suggest ongoing investment activities. The modest cash generation relative to revenue highlights operational efficiency challenges that warrant monitoring in future periods.

Earnings Power And Capital Efficiency

Aoyang demonstrated diluted earnings per share of CNY 0.053, reflecting modest earnings power given the company's market capitalization. The relationship between operating cash flow and capital expenditures indicates constrained free cash flow generation currently. The company's ability to translate its diversified business model into stronger returns on invested capital remains a key area for assessment as it continues to develop its healthcare services segment alongside its traditional fiber operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 521.5 million against total debt of CNY 810.7 million. This cash reserve provides a buffer for ongoing operations and potential strategic initiatives. The debt level represents a moderate leverage position that should be evaluated in context of the company's cash flow generation capacity and future investment requirements across its dual business segments.

Growth Trends And Dividend Policy

Current financial performance shows the company in a development phase with no dividend distribution, as indicated by a dividend per share of zero. This suggests management is prioritizing reinvestment into business operations rather than shareholder returns. The company's strategic shift from pure chemical fiber production to integrated health industry services represents a significant transformation that likely requires substantial capital allocation toward growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.62 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its strategic transition. The beta of 0.683 indicates lower volatility compared to the broader market, potentially suggesting investor perception of the company as a stable operator despite its ongoing business model evolution. Valuation metrics should be interpreted in light of the company's hybrid industrial-healthcare profile.

Strategic Advantages And Outlook

Aoyang's primary strategic advantage lies in its unique positioning across industrial chemicals and healthcare services, potentially creating synergies between its manufacturing expertise and health sector operations. The company's challenge will be to effectively integrate these disparate business units and demonstrate that the combined entity can achieve improved profitability and scale. The outlook depends on successful execution of its health industry expansion while maintaining competitiveness in its traditional fiber business amid evolving market conditions.

Sources

Company filingsFinancial data provider

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