investorscraft@gmail.com

Intrinsic ValueAnhui Wanwei Updated High-Tech Material Industry Co.,Ltd (600063.SS)

Previous Close$7.03
Intrinsic Value
Upside potential
Previous Close
$7.03

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 Wanwei operates as a specialized chemical producer in China's basic materials sector, generating revenue through the manufacturing and sale of polyvinyl alcohol (PVA)-based products and derivatives. Its core business model involves vertical integration, transforming calcium carbide into high-value PVA, which is further processed into chemical fibers, optical films, PVB resins for safety glass, and redispersible latex powders. These products serve diverse industrial end-markets including textiles, construction, pharmaceuticals, electronics, and packaging, leveraging chemical synthesis expertise to create functional materials. The company holds a significant position within China's PVA industry, competing on production scale, technological capability in downstream processing, and its integrated supply chain. Its market positioning is that of a domestic supplier for industrial intermediates, catering to both domestic demand and export markets, with a focus on product diversification and application development to mitigate cyclicality in traditional segments like textiles and construction.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.03 billion with net income of CNY 369.7 million, indicating a net profit margin of approximately 4.6%. Operating cash flow was positive at CNY 372.5 million, though capital expenditures of CNY 588.3 million resulted in negative free cash flow, reflecting ongoing investment in its production assets and capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.17, derived from its net income. The significant capital expenditure relative to operating cash flow highlights a capital-intensive business model, with investments likely directed towards maintaining and expanding its integrated chemical production facilities and developing new material applications.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 319.1 million against total debt of CNY 3.86 billion, indicating a leveraged financial structure common in capital-intensive industries. The company's ability to service this debt will be dependent on maintaining stable operating cash flows and profitability.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.06 per share, signaling a commitment to shareholder returns. Future growth is likely tied to demand cycles in its key end-markets, such as construction and textiles, and its success in commercializing new material applications to drive top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.24 billion, the stock trades at a P/E ratio of around 33.1 based on trailing earnings. A beta of 0.70 suggests the stock has been less volatile than the broader market, potentially reflecting its status as a established industrial materials provider.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, production expertise in PVA chemistry, and diverse product portfolio serving multiple industries. The outlook depends on its ability to navigate raw material cost fluctuations, industrial demand cycles, and successfully innovate within its new materials segment to capture growth opportunities.

Sources

Company DescriptionProvided Financial 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