investorscraft@gmail.com

Intrinsic ValueGansu Shangfeng Cement Co.,Ltd (000672.SZ)

Previous Close$14.43
Intrinsic Value
Upside potential
Previous Close
$14.43

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

Gansu Shangfeng Cement operates as a regional cement and building materials manufacturer in China, with a diversified portfolio spanning cement production, concrete products, and related industrial services. The company's core revenue model centers on the manufacturing and sale of cement products under the Shangfeng brand, including specialized variants like ordinary Portland, road, and oil well cement, alongside cement clinkers and aggregates. This positions the firm within the highly competitive construction materials sector, where regional presence and product specialization are critical. Beyond traditional cement production, the company has strategically expanded into complementary areas such as logistics, solid waste disposal, and real estate development, creating an integrated industrial ecosystem. This diversification helps mitigate cyclical risks inherent in the construction industry while leveraging existing operational infrastructure. Operating primarily within China's domestic market, the company faces competition from both national cement giants and local producers, requiring a focus on cost efficiency and regional market penetration. Its long-standing presence since 1978 provides established relationships and brand recognition in its operating regions, though it must navigate environmental regulations and fluctuating demand patterns characteristic of the construction materials sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.45 billion with net income of CNY 627 million, translating to a healthy net margin of approximately 11.5%. Operating cash flow of CNY 1.04 billion significantly exceeded capital expenditures of CNY 245 million, indicating strong cash generation from core operations. This cash flow coverage supports ongoing investments and provides financial flexibility in a capital-intensive industry where operational efficiency is paramount for sustained profitability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.66 reflects solid earnings power relative to the company's scale. The substantial operating cash flow generation, nearly four times net income, demonstrates efficient working capital management and high-quality earnings. The company maintains adequate capital allocation with disciplined investments, as evidenced by the positive free cash flow after accounting for maintenance capital expenditures required for its manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.67 billion in cash against total debt of CNY 3.51 billion, indicating moderate leverage. The cash position provides liquidity buffer, though the debt level requires monitoring given the cyclical nature of the construction materials industry. The company's financial health appears manageable with sufficient liquidity to meet near-term obligations while maintaining operational flexibility in a sector sensitive to economic cycles.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.63, representing a substantial payout relative to EPS. This indicates a mature company returning capital to shareholders while maintaining adequate retention for operational needs. Growth prospects are tied to China's construction sector dynamics, with diversification into waste disposal and logistics providing potential avenues for expansion beyond traditional cement markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.65 billion, the company trades at a P/E ratio around 13.8x based on current earnings. The beta of 0.685 suggests lower volatility than the broader market, reflecting the defensive characteristics of basic materials stocks. Market expectations appear balanced, pricing the company as a stable regional operator without significant growth premiums.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration, brand recognition in its regional markets, and diversification into complementary businesses like waste processing. The outlook remains cautiously optimistic, dependent on China's infrastructure spending and real estate development trends. Environmental regulations and competition present challenges, while the company's expansion into eco-friendly operations like solid waste disposal could provide long-term sustainability benefits.

Sources

Company filingsMarket 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