investorscraft@gmail.com

Intrinsic ValueAnhui Xinke New Materials Co.,Ltd (600255.SS)

Previous Close$3.95
Intrinsic Value
Upside potential
Previous Close
$3.95

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 Xinke New Materials operates as a specialized manufacturer of copper alloy strip products and various cable solutions within China's basic materials sector. The company generates revenue through the research, development, production, and sale of brass, bronze, copper-nickel alloys, and multiple cable types including power, communication, and automotive connecting wires. Its products serve critical applications in automotive terminal connectors, precision connectors, high-end electronic components, large-scale integrated circuits, and 5G communication equipment, positioning the company within industrial supply chains requiring high-performance conductive materials. The company maintains additional revenue streams through waste material recycling and non-ferrous metal smelting operations, creating an integrated approach to copper processing. Operating in a competitive commodity market, Xinke focuses on technical specialization and diversified product offerings to maintain its market position amid fluctuating copper prices and industrial demand cycles. The company's vertical integration from recycling to finished products provides cost structure advantages while serving multiple industrial segments including smart terminals and communication infrastructure.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.96 billion with net income of CNY 62.4 million, indicating thin margins characteristic of commodity processing businesses. Negative operating cash flow of CNY 64.5 million alongside capital expenditures of CNY 87.2 million suggests significant working capital requirements or timing differences in cash conversion cycles, potentially impacting operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 reflects modest earnings power relative to the company's scale. The negative free cash flow position, calculated from operating cash flow and capital expenditures, indicates current capital investments are not generating immediate cash returns, suggesting potential capacity expansion or operational challenges in converting profits to cash.

Balance Sheet And Financial Health

With CNY 783.8 million in cash against total debt of CNY 866.2 million, the company maintains adequate liquidity but carries meaningful leverage. The debt-to-equity position appears manageable for an industrial manufacturer, though negative operating cash flow warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

The company maintains a conservative financial policy with no dividend distribution, retaining earnings for operational needs and potential growth initiatives. Current financial metrics suggest a focus on sustaining operations rather than aggressive expansion, with growth dependent on industrial demand cycles and copper market conditions.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 7.62 billion, the company's valuation reflects market expectations for recovery in copper-related industries. The beta of 0.755 indicates moderate sensitivity to market movements, typical for basic materials companies with industrial exposure.

Strategic Advantages And Outlook

The company's integrated operations from recycling to finished products provide cost advantages and supply chain stability. Exposure to growing sectors like 5G infrastructure and electric vehicles offers potential demand drivers, though performance remains tied to commodity price cycles and Chinese industrial activity levels.

Sources

Company financial reportsShanghai 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