investorscraft@gmail.com

Intrinsic ValueShanghai Anoky Group Co., Ltd (300067.SZ)

Previous Close$5.35
Intrinsic Value
Upside potential
Previous Close
$5.35

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

Shanghai Anoky Group operates as a specialized chemical producer focused on the textile industry, manufacturing and distributing a comprehensive portfolio of dyes and finishing auxiliaries. The company's core revenue model centers on producing synthetic dyes under established brand names including ANOCRON for disperse dyes, ANOZOL for reactive dyes, and ANOKE for finishing auxiliaries, serving fabric dyeing and finishing processes. Operating within the competitive basic materials sector, Anoky caters to textile manufacturers requiring consistent quality and colorfastness for various fabric types, positioning itself as an integrated solutions provider rather than merely a chemical supplier. The company's market position is defined by its specialization in textile chemicals, competing against both domestic Chinese producers and multinational corporations in a fragmented but essential industrial niche. While its brand portfolio suggests a focus on product differentiation, the company operates in a mature industry characterized by price sensitivity and environmental regulatory pressures affecting production processes.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 973 million for the period but experienced a net loss of CNY 4.7 million, indicating margin pressure within its operating environment. Operational efficiency appears challenged, with negative operating cash flow of CNY 177.8 million significantly exceeding the reported net loss. This cash flow performance, combined with substantial capital expenditures of CNY 238.1 million, suggests potential working capital strain or significant investment activities during the period that impacted liquidity.

Earnings Power And Capital Efficiency

Anoky's earnings power was constrained during this period, as evidenced by a diluted EPS of -CNY 0.0041. The substantial gap between the modest net loss and significantly negative operating cash flow indicates non-cash charges may have affected reported profitability. Capital allocation appears focused on capacity or operational improvements, with capital expenditures nearly matching the negative operating cash flow, reflecting an aggressive investment strategy that may be aimed at long-term competitive positioning despite short-term financial pressures.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 141.2 million against total debt of CNY 655.5 million, indicating a leveraged financial structure. The debt-to-equity positioning, combined with negative operating cash flow, suggests potential liquidity challenges that may require careful management. The company's financial health appears to be under pressure, with the cash generation capacity insufficient to service existing debt obligations without external financing or operational improvements.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.01 per share, indicating a commitment to shareholder returns even during periods of operational difficulty. The growth trajectory appears constrained by the current profitability challenges, with the dividend policy potentially representing a strategic decision to maintain investor confidence. The significant capital expenditure suggests the company is investing for future growth, though current trends indicate execution challenges in translating these investments into profitable expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.0 billion, the market appears to be valuing the company at a significant premium to its current revenue base, potentially reflecting expectations of future recovery or strategic value. The beta of 0.711 suggests lower volatility compared to the broader market, which may indicate investor perception of the company as a relatively stable operator within its sector despite current financial challenges.

Strategic Advantages And Outlook

Anoky's strategic position is anchored by its established brand portfolio and specialized focus on textile chemicals, providing potential resilience through industry-specific expertise. The outlook remains challenging given the current profitability and cash flow pressures, requiring successful execution of operational improvements to leverage its market position. The company's ability to navigate environmental regulations and competitive pressures while improving capital efficiency will be critical determinants of its medium-term recovery prospects within the evolving textile chemicals landscape.

Sources

Company filingsMarket data

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