investorscraft@gmail.com

Intrinsic ValueAnhui Zhongyuan New Materials Co., Ltd. (603527.SS)

Previous Close$11.35
Intrinsic Value
Upside potential
Previous Close
$11.35

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 Zhongyuan New Materials operates as a specialized manufacturer of high-precision copper strip foils, serving critical industrial sectors including communications, electronics, power transmission, and electrical appliances. The company's core revenue model centers on producing and selling copper-based materials that function as essential components in communication cables, transformers, radiators, heat exchangers, and energy batteries. Operating within China's industrial metals fabrication sector, Zhongyuan positions itself as a technical supplier to infrastructure and technology industries, leveraging its specialized manufacturing capabilities to serve domestic industrial demand. The company's market position reflects its focus on precision-engineered copper products rather than commodity metals, targeting specific industrial applications that require technical specifications and quality consistency. This specialization allows Zhongyuan to maintain relationships with industrial clients in growth sectors including telecommunications infrastructure and energy storage systems.

Revenue Profitability And Efficiency

The company generated CNY 9.32 billion in revenue with net income of CNY 127 million, reflecting thin margins characteristic of metal processing industries. Operating cash flow was negative CNY 628 million, indicating potential working capital challenges or inventory buildup. Capital expenditures of CNY 149 million suggest ongoing investment in production capabilities despite cash flow pressures.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.40 demonstrates modest earnings power relative to the company's revenue scale. The negative operating cash flow relative to positive net income suggests potential issues with receivables collection or inventory management. The company maintains production investment through capital expenditures while navigating cash conversion cycle challenges.

Balance Sheet And Financial Health

The balance sheet shows CNY 183 million in cash against CNY 1.17 billion in total debt, indicating leveraged financial positioning. The debt-to-equity structure appears aggressive given the negative operating cash flow. Liquidity management requires careful attention to working capital cycles and debt servicing capabilities in this capital-intensive industry.

Growth Trends And Dividend Policy

The company maintained a dividend of CNY 0.16 per share despite cash flow challenges, indicating commitment to shareholder returns. Growth appears constrained by working capital requirements and industry margin pressures. The dividend payout represents a significant portion of earnings, suggesting confidence in future cash generation recovery.

Valuation And Market Expectations

With a market capitalization of CNY 3.64 billion, the company trades at approximately 28.6 times earnings, reflecting expectations for recovery from current operational challenges. The beta of 0.473 indicates lower volatility than the broader market, typical for industrial materials companies. Valuation incorporates expectations for improved cash flow generation and margin stabilization.

Strategic Advantages And Outlook

The company's specialization in high-precision copper products provides technical differentiation in industrial supply chains. Outlook depends on improving working capital efficiency and leveraging China's infrastructure and technology sector demand. Strategic positioning in energy storage and communication materials offers growth potential if operational challenges are addressed.

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