investorscraft@gmail.com

Intrinsic ValueHangzhou Toka Ink Co., Ltd. (688571.SS)

Previous Close$8.10
Intrinsic Value
Upside potential
Previous Close
$8.10

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

Hangzhou Toka Ink operates as a specialized chemical company within China's basic materials sector, focusing on the research, development, production, and sale of a comprehensive portfolio of ink-related products and advanced printing solutions. Its core revenue model is built on manufacturing and selling energy-efficient and environmentally sustainable inks, including UV, offset, and liquid ink series, alongside digital materials, functional materials, and ancillary products like rosin and turpentine. The company serves the printing and packaging industries by providing complete, integrated solutions that cater to evolving regulatory and environmental standards, positioning itself as a domestic innovator in eco-friendly printing technologies. Its market position is strengthened by a dedicated R&D focus on green chemistry, allowing it to compete effectively in a niche segment that values sustainability and technical performance, though it operates in a highly competitive and cyclical industry influenced by raw material costs and industrial demand.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.27 billion for the period, with net income of CNY 139 million, reflecting a net margin of approximately 10.9%. Operating cash flow was robust at CNY 197 million, significantly exceeding capital expenditures of CNY 94.4 million, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.34, demonstrating the firm's ability to translate revenue into shareholder returns. The substantial operating cash flow underscores strong earnings quality and efficient management of working capital, supporting ongoing operational and strategic initiatives without excessive external financing.

Balance Sheet And Financial Health

The balance sheet is notably strong, with cash and equivalents of CNY 862.7 million significantly outweighing total debt of CNY 37.4 million. This low leverage and high liquidity position provide considerable financial flexibility and resilience against market volatility or economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.2. This payout, combined with a conservative capital structure, suggests a balanced approach to growth investment and shareholder returns, though specific historical growth rates are not provided in the data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.28 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.92 indicates that the stock's volatility is slightly less than the broader market, reflecting its stable, niche industrial positioning.

Strategic Advantages And Outlook

The company's strategic focus on environmentally friendly and energy-saving ink products aligns with global sustainability trends, potentially offering a long-term competitive advantage. Its strong balance sheet and cash flow provide a solid foundation to invest in R&D and navigate industry cycles, though its outlook remains tied to the health of the printing and packaging sectors.

Sources

Company provided financial dataShanghai Stock Exchange filings

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