investorscraft@gmail.com

Intrinsic ValueHenan Ancai Hi-Tech Co.,Ltd (600207.SS)

Previous Close$4.68
Intrinsic Value
Upside potential
Previous Close
$4.68

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

Henan Ancai Hi-Tech operates as a diversified industrial conglomerate with dual revenue streams from specialized glass manufacturing and energy distribution. The company's core business focuses on producing photovoltaic module encapsulation glass, serving China's expansive solar energy sector by providing essential components for solar panel assembly. Additionally, Ancai maintains a significant energy division that produces, transports, and sells both compressed natural gas (CNG) and liquefied natural gas (LNG), positioning itself within China's growing clean energy infrastructure. This dual-market approach allows the company to leverage manufacturing expertise while participating in the nation's energy transition, though it operates in highly competitive sectors with varying cyclical pressures. The company's market position reflects its strategic adaptation to both renewable energy component manufacturing and traditional energy distribution, creating a unique hybrid business model within China's industrial landscape.

Revenue Profitability And Efficiency

The company generated CNY 4.34 billion in revenue but reported a net loss of CNY 353.7 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 191.9 million, while capital expenditures reached CNY 547 million, suggesting aggressive investment despite current operational inefficiencies. The negative cash flow from operations combined with substantial capital spending reflects strained financial performance in the current period.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.32 demonstrates weak earnings power in the current fiscal environment. The substantial capital expenditure program, nearly triple the operating cash outflow, indicates aggressive investment that has not yet translated to positive returns. The company's capital allocation appears focused on long-term capacity building rather than near-term profitability, creating pressure on financial metrics.

Balance Sheet And Financial Health

With CNY 498.1 million in cash against total debt of CNY 1.51 billion, the company maintains a leveraged position. The debt-to-equity structure suggests moderate financial risk, though negative operating cash flow could pressure liquidity. The balance sheet reflects the capital-intensive nature of both glass manufacturing and energy infrastructure operations.

Growth Trends And Dividend Policy

The company suspended dividend payments, consistent with its loss position and negative cash flow. Current financial performance suggests a growth phase focused on capacity expansion rather than shareholder returns. The absence of dividends aligns with the company's apparent strategy of reinvesting available resources into operational development and market positioning.

Valuation And Market Expectations

Trading at a market capitalization of CNY 6.06 billion, the market appears to be pricing in future recovery potential despite current losses. The beta of 0.664 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive. Valuation metrics reflect expectations of improved performance following current investment cycle completion.

Strategic Advantages And Outlook

The company's dual exposure to solar energy components and natural gas distribution provides diversification across China's energy transition themes. However, execution challenges in converting investments to profitability remain the critical factor. Success depends on effectively leveraging its manufacturing capabilities and energy infrastructure to capitalize on China's renewable energy and clean fuel initiatives.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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