investorscraft@gmail.com

Intrinsic ValueGuangdong Zhongnan Iron & Steel Co., Ltd. (000717.SZ)

Previous Close$2.63
Intrinsic Value
Upside potential
Previous Close
$2.63

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

Guangdong Zhongnan Iron & Steel Co., Ltd. operates as a significant regional steel producer within China's basic materials sector, focusing primarily on the manufacturing and distribution of iron and steel products. As a subsidiary of the state-owned Baowu Group Zhongnan Iron and Steel Co., Ltd., the company benefits from integration into one of the world's largest steel conglomerates, providing operational synergies and supply chain stability. Its core revenue is generated from selling a diversified portfolio that includes metal products, coke, and coal chemical products, alongside value-added technical services such as development and consulting. The company serves industrial and construction markets, positioning itself within the highly competitive and cyclical Chinese steel industry, where scale and cost efficiency are critical. Its market position is characterized by its regional focus in Guangdong province, leveraging proximity to industrial demand centers while navigating industry-wide challenges like overcapacity and environmental regulations. The business model is capital-intensive, relying on continuous production optimization and cost management to maintain competitiveness amid fluctuating raw material prices and government-led consolidation efforts within the sector.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 31.2 billion for the period, indicating significant scale of operations. However, profitability was severely challenged, with a net loss of CNY 1.2 billion and a diluted EPS of -CNY 0.50. Despite the negative bottom line, the company generated positive operating cash flow of CNY 1.31 billion, suggesting that core operational activities remained cash-generative. Capital expenditures of CNY 1.14 billion were substantial, reflecting the ongoing investment requirements inherent to the steel industry.

Earnings Power And Capital Efficiency

Current earnings power is under significant pressure, as evidenced by the substantial net loss. The positive operating cash flow, which exceeded capital expenditures, indicates a degree of operational resilience and an ability to self-fund a portion of its investment needs. The capital-intensive nature of the business is clear from the high level of capex, which is necessary for maintaining and upgrading production facilities in a competitive market.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 662 million against total debt of approximately CNY 1.95 billion. This level of indebtedness requires careful management, particularly in a cyclical industry where cash flows can be volatile. The financial health is contingent on the company's ability to navigate the downcycle and restore profitability to comfortably service its obligations and fund future operations.

Growth Trends And Dividend Policy

The reported net loss for the period highlights the challenging growth environment faced by the company, likely influenced by cyclical downturns in the steel market. In line with its unprofitable status and the need to preserve capital, the company did not distribute a dividend to shareholders. Future growth trends are heavily dependent on a recovery in steel demand and pricing, as well as the company's success in improving its cost structure.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.17 billion, the market valuation reflects the current distressed profitability and the challenging outlook for the steel sector. The beta of 0.984 suggests the stock's volatility is closely aligned with the broader market, indicating that investors perceive its risk profile as being in line with general market movements, despite its industry-specific headwinds.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with the Baowu Group, which provides potential access to resources, technical expertise, and a degree of stability. The outlook remains closely tied to the cyclical recovery of the Chinese steel industry, government policies on capacity, and infrastructure spending. Success will depend on effectively managing costs, optimizing operations, and leveraging its parental backing to withstand industry pressures and capitalize on any market improvement.

Sources

Company Financial ReportsBloomberg

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