investorscraft@gmail.com

Intrinsic ValueAnHui Wanyi Science and Technology Co., Ltd. (688600.SS)

Previous Close$26.35
Intrinsic Value
Upside potential
Previous Close
$26.35

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 Wanyi Science and Technology operates as a specialized manufacturer of analytical instruments, serving a diverse industrial clientele. Its core revenue model is based on the sale of sophisticated monitoring and testing equipment, including environmental protection online systems, leak detectors, and laboratory analytical instruments utilizing advanced spectroscopy, mass spectrometry, and chromatography technologies. The company is deeply embedded in the technology hardware sector, providing critical tools for sectors with stringent quality and safety requirements. Its market positioning is that of a niche provider, focusing on high-precision instruments for applications in environmental protection, chemical processing, electric power, and the rapidly growing new energy lithium battery industry. This specialization allows it to cater to a B2B customer base that values technical reliability and application-specific solutions over mass-market alternatives. Founded in 2003 and based in Hefei, the company leverages its long-standing presence and technical expertise to maintain its position within China's competitive analytical instrument landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 740.3 million for the period. Profitability was subdued, with net income of CNY 18.3 million, indicating thin margins. Operating cash flow was positive at CNY 32.2 million, but this was significantly outweighed by capital expenditures of CNY -50.7 million, reflecting ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, demonstrating modest earnings power. The negative free cash flow, calculated from operating and investing activities, suggests capital efficiency is currently challenged as the company invests heavily in its business, likely for future growth initiatives rather than generating immediate shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 88.3 million. Total debt is a manageable CNY 32.5 million, indicating a low leverage profile and strong financial health. This conservative capital structure provides flexibility to navigate market cycles and fund strategic investments.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.10 per share. This payout, against an EPS of CNY 0.11, represents a high payout ratio, signaling a commitment to returning capital to shareholders despite its current investments and modest net income growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.75 billion, the market assigns a significant premium to its current revenue and earnings. A negative beta of -0.118 suggests the stock's performance has a low and inverse correlation to broader market movements, which is unusual and may reflect its niche, small-cap status.

Strategic Advantages And Outlook

Its strategic advantage lies in its specialized product portfolio and entrenched position in key growth industries like new energy and environmental protection. The outlook depends on its ability to convert substantial capital expenditures into higher-margin revenue streams and capitalize on China's industrial modernization and sustainability trends.

Sources

Company DescriptionProvided Financial 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