investorscraft@gmail.com

Intrinsic ValueAnhui Yuanchen Environmental Protection Science&Technology Co.,Ltd. (688659.SS)

Previous Close$10.47
Intrinsic Value
Upside potential
Previous Close
$10.47

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 Yuanchen Environmental Protection Science & Technology Co., Ltd. operates within China's industrial pollution control sector, specializing in the development and sale of critical air quality management solutions. Its core revenue model is built on manufacturing and selling proprietary honeycomb SCR denitrification catalysts and high-performance dust filter materials to heavy industries like power generation, cement, metallurgy, and glass manufacturing. The company serves a vital role in helping industrial clients comply with increasingly stringent national emissions standards, positioning itself as a specialized supplier in a niche but essential market. Its product portfolio, including vanadium-titanium and rare-earth-based catalysts, along with ultra-clean filters, targets the entire value chain of industrial atmospheric control. While primarily focused on the domestic Chinese market, the company also maintains an international sales footprint, exporting its technologies to markets including the United States, South Korea, and Brazil, which provides some geographic diversification. Its founding in 1998 grants it established industry experience, though it operates in a competitive landscape populated by both state-owned enterprises and other private specialists.

Revenue Profitability And Efficiency

The company reported revenue of CNY 629.7 million for the period but experienced a net loss of CNY 60.9 million, resulting in negative diluted EPS of CNY -0.38. This indicates significant profitability challenges, likely driven by competitive pressures, input cost inflation, or project timing. Operating cash flow was positive at CNY 17.1 million, though it was substantially lower than the reported net loss.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow suggests some underlying cash generation from operations, but capital expenditures of CNY -18.6 million indicate ongoing investment needs. The overall capital efficiency appears challenged, with investments not yet translating into bottom-line profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 84.3 million against total debt of CNY 270.4 million, indicating a leveraged financial structure. This debt level, relative to the company's market capitalization and cash flow, suggests moderate financial risk and potential pressure on liquidity, necessitating careful management of obligations and operational performance.

Growth Trends And Dividend Policy

The reported net loss points to a contraction rather than growth for the period. The company maintains a conservative dividend policy, with a dividend per share of CNY 0, which is a prudent approach to preserve capital given the current negative earnings and cash flow position relative to its investment and debt service requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.65 billion, the market is valuing the company at a significant premium to its book value and revenue, implying expectations of a future recovery and growth despite current losses. A beta of 0.849 suggests the stock is perceived as slightly less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio catering to China's essential environmental regulations. The long-term outlook is tied to the enforcement of emission standards and industrial demand, but near-term challenges include reversing profitability and managing leverage. Success depends on executing its niche strategy effectively in a competitive market.

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