investorscraft@gmail.com

Intrinsic ValueChina Tungsten And Hightech Materals Co.,Ltd (000657.SZ)

Previous Close$48.50
Intrinsic Value
Upside potential
Previous Close
$48.50

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

China Tungsten And Hightech Materials Co., Ltd. operates as a specialized industrial materials company focused on the research, development, production, and sale of nonferrous metals, primarily tungsten-based products. Its core revenue model is derived from manufacturing and selling cemented carbide, tungsten, molybdenum, tantalum, and niobium products, along with their deep-processed derivatives and related equipment. The company serves critical industrial sectors including automotive manufacturing, CNC machine tools, aerospace, military defense, mechanical mold processing, and IT equipment manufacturing, positioning itself as an essential supplier in high-precision industrial supply chains. As a subsidiary of the state-owned China Minmetals Corporation, the company benefits from integrated supply chain advantages and stable raw material access within China's strategic metals industry. Its market position is strengthened by its technological capabilities in producing high-performance materials required for advanced manufacturing and engineering applications, making it a significant domestic player in the specialized field of refractory metals and hard materials.

Revenue Profitability And Efficiency

The company generated CNY 14.74 billion in revenue for the period, with net income reaching CNY 939 million, translating to a net margin of approximately 6.4%. Operating cash flow stood at CNY 902 million, while capital expenditures of CNY 857 million indicate significant ongoing investment in production capacity. The diluted EPS of CNY 0.45 reflects the company's earnings distribution across its 2.09 billion outstanding shares, demonstrating reasonable profitability within the capital-intensive materials sector.

Earnings Power And Capital Efficiency

With an operating cash flow of CNY 902 million and capital expenditures consuming most of this amount, the company's free cash flow generation appears limited after accounting for necessary investments. The earnings power is supported by its strategic position in tungsten and high-tech materials, though the capital-intensive nature of the business requires continuous investment to maintain technological competitiveness and production capabilities in specialized metal processing.

Balance Sheet And Financial Health

The company maintains CNY 1.52 billion in cash and equivalents against total debt of CNY 2.88 billion, indicating a moderate debt load relative to liquidity. The balance sheet structure reflects the working capital requirements of a manufacturing business with inventory and receivables cycles typical for industrial materials companies. Financial health appears stable, supported by its affiliation with the China Minmetals group structure.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.16, representing a payout ratio of approximately 36% based on diluted EPS. This balanced approach suggests management's focus on maintaining dividends while reinvesting in business growth. The company's positioning in high-tech materials aligns with China's industrial upgrade trends, potentially supporting future growth in advanced manufacturing applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 43.55 billion, the company trades at a P/E ratio of around 46 based on current earnings. The beta of 0.33 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of its industrial materials business. Market expectations appear to incorporate growth potential in high-tech material applications despite current valuation multiples.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration within the China Minmetals group and its specialization in tungsten and high-tech materials critical for advanced manufacturing. Its outlook is tied to demand from automotive, aerospace, and precision engineering sectors, particularly as China advances its high-tech manufacturing capabilities. The company's research and development focus positions it to benefit from technological trends in materials science and industrial applications.

Sources

Company financial statementsMarket 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