investorscraft@gmail.com

Intrinsic ValueAnshan Hifichem Co., Ltd. (300758.SZ)

Previous Close$18.15
Intrinsic Value
Upside potential
Previous Close
$18.15

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

Anshan Hifichem Co., Ltd. operates as a specialized chemical producer focused on the development and manufacturing of high-performance organic pigments, solvent dyestuffs, and essential intermediates. The company serves diverse industrial sectors including printing inks, coatings, plastics, and specialized applications such as electronic products and seed coloring. Its core revenue model is built on selling these specialized colorants to industrial customers who require precise color consistency, durability, and performance characteristics for their manufacturing processes. Operating within China's competitive chemical sector, Anshan Hifichem has established a niche position by focusing on high-value additive products rather than commodity chemicals. The company's market positioning leverages its technical expertise in organic chemistry to meet stringent customer specifications across multiple applications. This specialization allows it to maintain relationships with clients in quality-sensitive industries where product performance is critical. The company's headquarters in Anshan, an industrial center in Liaoning province, provides strategic access to raw materials and industrial customers within China's manufacturing ecosystem.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Anshan Hifichem reported revenue of CNY 1.57 billion with net income of CNY 124.9 million, representing a net margin of approximately 8.0%. The company generated operating cash flow of CNY 133.4 million, which comfortably covered capital expenditures of CNY 75.8 million. This indicates reasonable operational efficiency and the ability to fund necessary investments from core business activities while maintaining positive cash generation.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.31 for the period, reflecting its earnings capacity relative to its equity base. With a market capitalization of approximately CNY 5.83 billion, the company maintains a moderate scale within the specialty chemicals segment. The capital expenditure level suggests ongoing investment in production capabilities and research activities necessary to maintain its technological position in the organic pigments market.

Balance Sheet And Financial Health

Anshan Hifichem maintained a cash position of CNY 295.1 million against total debt of CNY 702.8 million, indicating a leveraged but manageable financial structure. The company's balance sheet reflects the capital-intensive nature of chemical manufacturing, with debt likely supporting production facilities and working capital requirements. The relationship between operating cash flow and debt obligations will be important for assessing long-term financial sustainability.

Growth Trends And Dividend Policy

The company implemented a dividend distribution of CNY 0.05 per share, representing a payout from current earnings. This dividend policy suggests a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment in the business. Future growth will depend on the company's ability to expand its product portfolio and customer base within the competitive specialty chemicals landscape, particularly in developing applications for its pigments and dyestuffs.

Valuation And Market Expectations

Trading with a beta of 0.79, Anshan Hifichem exhibits lower volatility than the broader market, which may reflect its niche positioning within the chemical sector. The market capitalization of CNY 5.83 billion values the company at approximately 3.7 times revenue and 47 times earnings, suggesting investor expectations for future growth and margin expansion in its specialized product segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise in high-performance organic pigments, which require specialized technical knowledge and manufacturing capabilities. Its diverse industrial customer base provides some insulation from sector-specific downturns. The outlook will depend on the company's ability to maintain technological leadership, manage input cost volatility, and navigate environmental regulations affecting chemical production in China while capitalizing on demand from evolving applications in electronics and advanced materials.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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