investorscraft@gmail.com

Intrinsic ValueXiamen anne co.ltd (002235.SZ)

Previous Close$9.74
Intrinsic Value
Upside potential
Previous Close
$9.74

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

Xiamen Anne Corporation Limited operates a diversified portfolio across digital copyright services, business information paper manufacturing, and lottery marketing in China. The company's digital copyright segment provides comprehensive online content services, including social media operation, intellectual property value-added services, and sophisticated internet marketing solutions for e-commerce and brand promotion. This positions the company at the intersection of digital content monetization and traditional manufacturing, serving both B2B and B2C markets with specialized expertise. In the competitive paper products sector, the company maintains a strong presence through its extensive portfolio of branded office and commercial papers, including POS papers, labels, and photographic papers under well-established trademarks. The lottery marketing division further diversifies revenue streams through supply chain services for national lottery systems, leveraging regulatory partnerships. This tripartite business model demonstrates strategic diversification across growing digital economies and stable industrial supply chains within the Chinese market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 344 million with net income of CNY 28.2 million, translating to a healthy net margin of approximately 8.2%. Operating cash flow generation was robust at CNY 31.4 million, significantly exceeding capital expenditures of CNY 14.7 million, indicating efficient conversion of earnings into cash. The company maintains solid operational efficiency with positive free cash flow, supporting its diversified business model without excessive reinvestment requirements.

Earnings Power And Capital Efficiency

The company demonstrated respectable earnings power with diluted EPS of CNY 0.049, supported by stable operational performance across its business segments. Capital efficiency appears adequate given the moderate capital expenditure requirements relative to operating cash flow generation. The business model generates sufficient returns without requiring substantial ongoing capital investments, suggesting mature operations with established market positions in their respective segments.

Balance Sheet And Financial Health

Xiamen Anne maintains a conservative financial position with cash and equivalents of CNY 135.2 million significantly exceeding total debt of CNY 60.2 million, providing substantial liquidity buffer. The net cash position indicates strong balance sheet health with low financial leverage risk. This conservative capital structure provides flexibility for potential strategic initiatives while weathering market fluctuations in its diverse operating segments.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, opting to retain earnings rather than distribute them to shareholders. This approach suggests a focus on internal reinvestment or capital preservation rather than immediate shareholder returns. Growth trends appear stable rather than aggressive, consistent with the company's position in mature market segments where incremental expansion is prioritized over rapid scaling.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.14 billion, the company trades at a significant premium to its reported financial metrics, reflecting market expectations for future growth or potential value in its diversified business model. The beta of 0.76 indicates lower volatility than the broader market, suggesting investors perceive the company as relatively defensive given its exposure to both digital services and essential paper products.

Strategic Advantages And Outlook

The company's strategic advantage lies in its unique diversification across digital content services, traditional paper manufacturing, and regulated lottery operations. This hybrid model provides revenue stability through counter-cyclical business exposures. The outlook depends on successful navigation of digital transformation trends while maintaining competitiveness in traditional manufacturing segments, with the strong balance sheet providing operational flexibility for strategic adaptation to market evolution.

Sources

Company DescriptionFinancial Metrics

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