investorscraft@gmail.com

Intrinsic ValueAnhui Shenjian New Materials Co.,Ltd (002361.SZ)

Previous Close$11.90
Intrinsic Value
Upside potential
Previous Close
$11.90

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 Shenjian New Materials operates as a specialized chemical producer focused on the development, manufacturing, and distribution of saturated polyester resins specifically engineered for powder coatings. The company serves the industrial coatings sector within China, providing essential raw materials that enhance durability and environmental compliance for finished products. Its core product portfolio is segmented into hybrid polyester resins, outdoor polyester resins compatible with TGIC and Primid curing systems, and polyurethane (PU) resins, catering to diverse application requirements across various industries. Positioned within the competitive basic materials sector, the company leverages its technical expertise and production capabilities to address the growing demand for high-performance, solvent-free coating solutions. This market positioning aligns with broader industrial trends favoring environmentally sustainable alternatives to traditional liquid coatings. As a domestic supplier, Anhui Shenjian capitalizes on regional manufacturing networks and proximity to key customers in China's industrial base, aiming to solidify its role as a reliable partner in the coatings value chain.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.42 billion for the period, demonstrating its commercial scale within the specialty chemicals market. However, net income was significantly lower at CNY 33.65 million, indicating thin margins and potential pressure from input costs or competitive pricing. Operating cash flow of CNY 201 million was positive and substantially higher than net income, suggesting reasonable cash conversion from operations, though capital expenditures of CNY 75.7 million reflect ongoing investments to maintain or expand production capacity.

Earnings Power And Capital Efficiency

Anhui Shenjian's earnings power appears constrained, with diluted earnings per share of CNY 0.0354 reflecting the modest bottom-line result. The significant gap between operating cash flow and net income points to non-cash charges affecting profitability. The company's capital allocation strategy balances operational needs with investment for future growth, as evidenced by the capital expenditure program. The efficiency of these investments in generating returns for shareholders remains a key area for monitoring given the current level of earnings.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 493.4 million, providing a liquidity buffer. However, total debt is substantial at approximately CNY 1.23 billion, which is a multiple of the cash balance and indicates a leveraged capital structure. The relationship between debt levels, operating cash flow, and the capital-intensive nature of the business is critical for assessing long-term financial stability and the company's ability to service its obligations without straining operations.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to returning capital to shareholders by declaring a dividend of CNY 0.1 per share. This payout is notably higher than the diluted EPS, suggesting the dividend may be supported by retained earnings or cash reserves rather than current-year profitability. This policy indicates a shareholder-friendly approach, but its sustainability depends on future earnings and cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.88 billion, the market values the company at a significant premium to its reported earnings, implying expectations of future profit growth or a strategic position not fully captured by current financials. A beta of 1.30 indicates the stock has historically been more volatile than the broader market, reflecting investor perceptions of higher risk associated with its operations and industry cyclicality.

Strategic Advantages And Outlook

The company's strategic focus on powder coating resins aligns with environmental regulations promoting low-VOC technologies, which could provide a long-term tailwind. Its specialization within a niche segment of the chemicals industry is a key advantage, but success is contingent on maintaining technological relevance and cost competitiveness. The outlook will be shaped by its ability to navigate raw material price volatility, manage its debt load, and capitalize on demand for advanced coating solutions in the Chinese market.

Sources

Company FinancialsShenzhen 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