investorscraft@gmail.com

Intrinsic ValueAnhui Anli Material Technology Co., Ltd. (300218.SZ)

Previous Close$16.82
Intrinsic Value
Upside potential
Previous Close
$16.82

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 Anli Material Technology operates as a specialized manufacturer of polyurethane synthetic leather and related resins, serving diverse consumer and industrial markets. The company's core revenue model is based on the production and sale of high-performance synthetic materials that mimic the properties of genuine leather at competitive price points. Its product portfolio caters extensively to the footwear industry, including sports, fashion, and safety shoes, while also supplying materials for furniture upholstery, automotive interiors, handbags, and various consumer goods. Operating within the broader consumer cyclical sector, Anhui Anli has established a significant presence both domestically in China and internationally, exporting to approximately 70 countries. This global footprint demonstrates its competitive positioning as a scalable manufacturer capable of meeting diverse international quality standards and customer requirements across multiple applications. The company leverages its technological expertise in polyurethane chemistry to develop products that balance durability, aesthetics, and functionality for various end-use cases. Its market position is strengthened by vertical integration in resin production, which provides cost control and quality assurance throughout the manufacturing process. This integrated approach allows Anhui Anli to serve as a comprehensive solutions provider rather than merely a materials supplier, offering customized products for specific customer applications across its diverse market segments.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 2.40 billion for the fiscal year, demonstrating substantial scale in its specialized materials market. Profitability metrics indicate efficient operations with net income reaching CNY 194 million, translating to a net margin of approximately 8.1%. Operating cash flow of CNY 292 million significantly exceeded capital expenditures, reflecting strong cash generation from core business activities and efficient working capital management.

Earnings Power And Capital Efficiency

Anhui Anli demonstrated solid earnings power with diluted EPS of CNY 0.91, supported by effective operational execution. The company maintained disciplined capital allocation with capital expenditures of CNY 73 million representing a reasonable reinvestment rate relative to operating cash flow. This balanced approach suggests prudent management of growth investments while preserving financial flexibility for strategic opportunities.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 630 million providing substantial liquidity. Total debt of CNY 337 million results in a net cash position, indicating strong balance sheet health. This low-leverage profile provides strategic flexibility to navigate market cycles and pursue selective growth initiatives without significant financial strain.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.25, representing a payout ratio of approximately 27% based on diluted EPS. This balanced approach indicates management's commitment to returning capital to shareholders while retaining sufficient earnings to fund future growth initiatives and maintain operational flexibility in a cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.20 billion, the company trades at a P/E ratio of around 22 times trailing earnings based on 2024 results. The beta of 0.28 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable demand patterns in its core synthetic leather markets despite operating in the consumer cyclical sector.

Strategic Advantages And Outlook

The company's strategic advantages include its technological expertise in polyurethane applications and diversified global customer base across multiple end markets. Its integrated manufacturing model provides cost competitiveness and quality control. The outlook remains contingent on global demand trends in footwear, furniture, and automotive sectors, though the company's financial strength positions it to capitalize on recovery cycles and selective expansion opportunities.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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