investorscraft@gmail.com

Intrinsic ValueWuhu Fuchun Dye and Weave Co.,Ltd. (605189.SS)

Previous Close$15.40
Intrinsic Value
Upside potential
Previous Close
$15.40

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

Wuhu Fuchun Dye and Weave Co., Ltd. operates as a specialized manufacturer within China's textile sector, focusing on the research, development, production, and sale of dyed yarns. Its core product portfolio consists of various colored yarns, which serve as essential inputs for downstream apparel and fabric manufacturers. The company's revenue model is fundamentally tied to the production and wholesale distribution of these textile intermediates, positioning it within the broader consumer cyclical industry. Operating since 2002 and headquartered in Wuhu, the company has established a regional presence, catering primarily to the domestic Chinese market. Its market position is that of a niche industrial supplier, competing on factors such as color consistency, production efficiency, and cost-effectiveness within a fragmented and highly competitive manufacturing landscape. The business is inherently exposed to the cyclical demand patterns of the global apparel and textile industry, which are influenced by fashion trends, consumer spending, and raw material price volatility.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.05 billion for the period. It translated this into a net income of CNY 126.1 million, indicating a net profit margin of approximately 4.1%. A significant concern is the negative operating cash flow of CNY -1.10 billion, which starkly contrasts with the reported profitability and suggests potential working capital challenges or timing differences in receivables.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.84, reflecting the firm's earnings power. However, capital efficiency appears strained, as evidenced by substantial capital expenditures of CNY -182.8 million against a backdrop of negative free cash flow, given the deeply negative operating cash flow exceeding these investments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 708.5 million, which is overshadowed by a considerable total debt burden of CNY 2.35 billion. This high level of leverage relative to its equity and cash generation, as indicated by the negative cash flow, raises material concerns regarding the company's financial health and liquidity management.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of CNY 0.1384 per share. This payout, against the EPS of CNY 0.84, implies a dividend payout ratio of approximately 16.5%, suggesting a balanced approach to capital allocation between shareholder returns and potential reinvestment, though the latter is challenged by weak cash generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.83 billion, the stock trades at a price-to-earnings ratio of roughly 22.4x based on diluted EPS. A beta of 0.481 indicates the stock has been less volatile than the broader market, potentially reflecting its niche industrial status and domestic focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on dyed yarns within China's vast textile supply chain. Its outlook is intrinsically linked to the health of the domestic apparel manufacturing sector and its ability to navigate raw material cost inflation, intense competition, and the critical need to improve its operational cash flow conversion to ensure long-term sustainability.

Sources

Company FilingsPublic Market 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