investorscraft@gmail.com

Intrinsic ValueHbis Company Limited (000709.SZ)

Previous Close$2.51
Intrinsic Value
Upside potential
Previous Close
$2.51

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

Hbis Company Limited operates as a prominent steel producer within China's basic materials sector, generating revenue through the manufacturing and sale of a diversified portfolio of steel products. Its core offerings encompass hot and cold rolled coils, galvanized coated coils, medium and heavy plates, bars, wires, and various steel profiles and strips. These products serve a broad industrial clientele across critical end-markets, including automotive manufacturing, home appliance production, petroleum pipeline construction, bridge infrastructure, and general machinery manufacturing. The company's strategic positioning within the domestic Chinese market is integral to its operations, leveraging its production scale and comprehensive product range to cater to the extensive demand driven by national industrial and construction activities. Its market standing is characterized by its role as a significant supplier in a highly competitive and cyclical industry, where factors like raw material costs, government policy on industrial capacity, and macroeconomic trends profoundly influence operational dynamics and profitability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 121.6 billion, demonstrating its significant scale of operations. However, profitability was constrained, with net income of CNY 707 million, resulting in a thin net margin. This indicates significant pressure on earnings, likely from high input costs and competitive pricing within the steel industry. The company generated positive operating cash flow of CNY 9.7 billion, which provided a foundational source of internal liquidity despite the modest bottom-line performance.

Earnings Power And Capital Efficiency

The company's earnings power, as reflected by a diluted EPS of CNY 0.0462, is currently modest. Capital allocation appears focused on maintaining and potentially upgrading production assets, as evidenced by substantial capital expenditures of CNY 19.0 billion, which significantly exceeded operating cash flow. This high level of investment suggests a strategy oriented towards long-term operational capacity and efficiency, though it places a considerable demand on financial resources in the near term.

Balance Sheet And Financial Health

Hbis maintains a solid cash position of CNY 31.8 billion, which offers a buffer against market volatility. However, this is offset by a substantial total debt burden of CNY 113.3 billion, indicating a leveraged capital structure common in capital-intensive industries like steel. The high debt level necessitates careful management of interest obligations and refinancing risks, particularly in a rising interest rate environment, and is a key factor in assessing the company's overall financial risk profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.03. This payout, against the modest EPS, represents a significant portion of earnings. The substantial capital expenditure suggests that growth initiatives and maintaining productive capacity are primary focuses, which may limit the potential for more aggressive dividend growth in the short term, balancing shareholder returns with necessary reinvestment into the business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 26.3 billion, the market's valuation reflects the challenges within the steel sector. The stock's beta of 0.488 suggests lower volatility compared to the broader market, which may indicate investor perception of it as a relatively stable entity within its cyclical industry, potentially pricing in expectations for a managed recovery or stability amid industry-wide headwinds.

Strategic Advantages And Outlook

Hbis's primary strategic advantages include its integrated production capabilities and diverse product portfolio, which allow it to serve multiple key industrial sectors in China. The outlook is intrinsically tied to domestic economic conditions, government infrastructure policies, and global steel demand. Success will depend on effectively managing cost pressures, optimizing its high level of capital investment, and navigating the cyclical nature of the commodity steel market to improve profitability from its considerable revenue base.

Sources

Company Financial ReportsShenzhen Stock Exchange

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