GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Shanghai Anoky Group Co Ltd (SZSE:300067) » Definitions » Intrinsic Value: Projected FCF

Shanghai Anoky Group Co (SZSE:300067) Intrinsic Value: Projected FCF : ¥0.22 (As of Jun. 18, 2025)


View and export this data going back to 2010. Start your Free Trial

What is Shanghai Anoky Group Co Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-18), Shanghai Anoky Group Co's Intrinsic Value: Projected FCF is ¥0.22. The stock price of Shanghai Anoky Group Co is ¥5.72. Therefore, Shanghai Anoky Group Co's Price-to-Intrinsic-Value-Projected-FCF of today is 26.0.

The historical rank and industry rank for Shanghai Anoky Group Co's Intrinsic Value: Projected FCF or its related term are showing as below:

SZSE:300067' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.84   Med: 5.33   Max: 242
Current: 26

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Shanghai Anoky Group Co was 242.00. The lowest was 2.84. And the median was 5.33.

SZSE:300067's Price-to-Projected-FCF is ranked worse than
98.82% of 1100 companies
in the Chemicals industry
Industry Median: 1.18 vs SZSE:300067: 26.00

Shanghai Anoky Group Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Shanghai Anoky Group Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Shanghai Anoky Group Co Intrinsic Value: Projected FCF Chart

Shanghai Anoky Group Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.87 1.40 0.91 0.61 0.29

Shanghai Anoky Group Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.64 0.69 0.50 0.29 0.22

Competitive Comparison of Shanghai Anoky Group Co's Intrinsic Value: Projected FCF

For the Specialty Chemicals subindustry, Shanghai Anoky Group Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shanghai Anoky Group Co's Price-to-Projected-FCF Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Shanghai Anoky Group Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Shanghai Anoky Group Co's Price-to-Projected-FCF falls into.


;
;

Shanghai Anoky Group Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Shanghai Anoky Group Co's Free Cash Flow(6 year avg) = ¥-185.98.

Shanghai Anoky Group Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-185.98304+2534.811*0.8)/1151.156
=0.22

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Shanghai Anoky Group Co  (SZSE:300067) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Shanghai Anoky Group Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.72/0.22344918352822
=25.60

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Shanghai Anoky Group Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Shanghai Anoky Group Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Shanghai Anoky Group Co Business Description

Traded in Other Exchanges
N/A
Address
Room 2622 No 6188, Shanghai Lian Feng Road Zhu Town, Qingpu District, Shanghai, CHN, 201703
Shanghai Anoky Group Co Ltd provides dyeing and finishing solutions for new textile fabrics. The group's main business includes three parts: dyestuff fine chemicals, dyestuff e-commerce, and environmental protection and new materials. Its dyestuff products include ANOCRON disperse dyes, ANOZOL reactive dyes, ANOSET acid dyes, ANOFIX wool reactive dyes, ANOMEN for PA dyeing, ANOKE textile auxiliaries, and ANOKE digital printing ink.
Executives
Zhang Jian Directors, Directors, and Executives
Li Jing Securities Affairs Representative
Xu Zhang Jin Directors, Directors, and Executives
Zheng Qiang Executives
Dong Zhao Wei Executives
Xue Feng Independent director
Chen Chang Wen Directors, executives
Ji Li Jun Directors, executives
Wang Jing Min Directors, executives
Geng Yi Ying Supervisors
Mou Rong Supervisors
Zang Shao Yu Director
Wang Hong Dao Directors, executives
Ma Cheng Bin Executives
Wen Xin Executives

Shanghai Anoky Group Co Headlines

No Headlines