investorscraft@gmail.com

Intrinsic ValueAnhui Deli Household Glass Co., Ltd. (002571.SZ)

Previous Close$12.15
Intrinsic Value
Upside potential
Previous Close
$12.15

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 Deli Household Glass Co., Ltd. operates as a specialized manufacturer and distributor of glassware products within China's consumer goods sector. The company's core revenue model centers on producing and selling a comprehensive portfolio of household and hotel glassware, including goblets, cups, water sets, dishes, and kitchen supplies. It maintains a multi-brand strategy, marketing products under distinct labels such as Green Apple, AGLAIA, DeLi, Spele, and Idelita to target different consumer segments and price points. Distribution is achieved through a hybrid approach combining online channels with regional sales personnel, enhancing market penetration. While primarily focused on the domestic Chinese market, the company also engages in export activities, broadening its geographic revenue base. Its position is that of a niche player in the competitive household products industry, competing on brand recognition, product quality, and distribution reach rather than scale. The company's specialization in glassware for both residential and commercial hospitality use provides a defined market focus, though it remains susceptible to fluctuations in consumer discretionary spending and raw material costs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.86 billion. However, profitability was challenged, with a net loss of CNY 173.2 million and a diluted EPS of -CNY 0.44. Despite the negative bottom line, the company generated positive operating cash flow of CNY 124.3 million, indicating some underlying cash-generating ability from its core operations. Capital expenditures were significant at CNY 206.9 million, suggesting ongoing investment in production capacity or efficiency improvements.

Earnings Power And Capital Efficiency

The current earnings power is under pressure, as evidenced by the net loss. The positive operating cash flow provides a partial offset, but the substantial capital expenditures resulted in negative free cash flow for the period. The company's ability to convert revenue into profit is a key area for improvement, with operational efficiency and cost management being critical factors for restoring capital efficiency and sustainable earnings.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 181.5 million against total debt of CNY 871.7 million, indicating a leveraged financial structure. The debt level is significant relative to the company's market capitalization, which could constrain financial flexibility. The net loss further pressures liquidity and debt-servicing capacity, highlighting a need for careful financial management to ensure ongoing stability.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase based on profitability metrics for this period. In line with its unprofitable status, the company did not pay a dividend, conserving cash to fund operations and potentially support a future turnaround. The trajectory will depend on its ability to reverse the negative earnings trend and return to sustainable growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.08 billion, the market is valuing the company despite its recent loss. A beta of 1.05 indicates stock volatility that is slightly above the market average, reflecting investor uncertainty regarding the company's turnaround prospects and its sensitivity to broader economic cycles affecting consumer discretionary spending.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established brand portfolio and specialization in the glassware niche. The outlook is contingent on successfully navigating current profitability challenges through operational improvements and effective cost control. Restoring earnings and managing its debt load will be pivotal for stabilizing its market position and capitalizing on its core manufacturing and distribution strengths in the medium to long term.

Sources

Company Financials

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