investorscraft@gmail.com

Intrinsic ValueAnhui Estone Materials Technology Co.,Ltd (688733.SS)

Previous Close$29.85
Intrinsic Value
Upside potential
Previous Close
$29.85

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 Estone Materials Technology operates as a specialized materials provider within the electrical equipment sector, focusing on high-performance functional materials for advanced technology applications. The company generates revenue through the development and sale of lithium battery coating materials, electronic communication functional fillers, and low-smoke halogen-free flame-retardant compounds. These products serve critical roles in fast-growing end markets including new energy vehicles, consumer electronics, semiconductor chips, and copper clad laminates, positioning the firm at the intersection of industrial materials and technology innovation. Its market position is defined by its technical expertise in material science, catering to manufacturers that require enhanced safety, performance, and reliability in their components. Operating from its base in Bengbu, China, the company leverages regional supply chains and manufacturing capabilities to serve both domestic and international industrial clients, competing on product quality and specialized formulations rather than scale.

Revenue Profitability And Efficiency

The company reported revenue of CNY 504.5 million for the period, demonstrating its commercial scale in the specialty materials market. However, net income was CNY 12.0 million, indicating relatively thin margins that may reflect competitive pressures or significant R&D and operational costs. Negative operating cash flow of CNY -67.3 million, coupled with substantial capital expenditures, suggests aggressive investment in capacity or technology, potentially impacting short-term cash generation efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0606, reflecting modest bottom-line performance relative to the share count. The significant capital expenditure outflow of CNY -230.6 million indicates a strong focus on expanding production capabilities or technological advancement, which may enhance future earnings power but currently weighs on free cash flow and capital returns.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 593.9 million, providing liquidity for operations and investments. Total debt is reported at CNY 510.0 million, indicating a moderate leverage level. The overall financial structure appears manageable, with sufficient liquidity to support ongoing strategic initiatives despite the current negative operating cash flow.

Growth Trends And Dividend Policy

The company has declared a dividend of CNY 0.1 per share, signaling a commitment to shareholder returns despite its growth investments. Its positioning in high-growth sectors like new energy vehicles and electronics suggests potential for future revenue expansion, though current profitability metrics indicate the need for improved operational leverage to translate top-line opportunities into stronger earnings growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.17 billion, the market appears to be pricing in future growth prospects from its exposure to evolving sectors like EVs and advanced electronics. A beta of 1.005 indicates stock volatility closely aligned with the broader market, reflecting typical sector risk expectations without significant idiosyncratic premium or discount.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized material formulations that address specific performance and safety needs in high-tech applications. Its outlook is tied to the expansion of the electric vehicle and consumer electronics markets, though execution on profitability and cash flow generation will be critical to translating sector tailwinds into sustainable shareholder value.

Sources

Company description and financial data providedShanghai 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