investorscraft@gmail.com

Intrinsic ValueBengang Steel Plates Co., Ltd. (000761.SZ)

Previous Close$3.61
Intrinsic Value
Upside potential
Previous Close
$3.61

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

Bengang Steel Plates Co., Ltd. operates as a significant integrated steel producer within China's basic materials sector, specializing in both steel smelting and rolling operations. The company generates revenue through the production and sale of a diversified portfolio of ferrous metal products, including hot-rolled and cold-rolled steel plates, special steel profiles, pig iron, and crude steel. Its core business model is industrial manufacturing, serving downstream industries by supplying essential raw materials. Bengang Steel Plates holds a strategic position as a subsidiary of the state-owned Benxi Steel & Iron (Group) Co. Ltd., which provides operational scale and potential supply chain advantages. The company's products are critical inputs for automotive manufacturing, home appliances, petrochemical pipelines, shipbuilding, and construction, making its fortunes closely tied to China's industrial and infrastructure cycles. Its market reach extends beyond domestic borders, with exports to approximately 60 countries, indicating a degree of international competitiveness. Operating in the highly cyclical and competitive Chinese steel industry, the company must navigate pricing pressures, environmental regulations, and fluctuating demand from key customer segments. Its position is that of a large-scale regional producer competing with other major steel conglomerates for market share in both commodity and higher-value-added steel products.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of approximately CNY 51.3 billion, underscoring its significant operational scale within the steel industry. However, this top-line performance was overshadowed by a net loss of approximately CNY 5.0 billion, reflecting severe profitability challenges likely stemming from industry-wide margin compression, high input costs, or subdued demand. The company maintained a positive operating cash flow of CNY 1.1 billion, which, while modest relative to its revenue base, indicates a basic level of operational liquidity was preserved despite the reported loss.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired during the period, as evidenced by a diluted earnings per share of -CNY 1.23. The negative net income indicates that operational costs and expenses substantially exceeded gross profits. Capital expenditures of nearly CNY 1.0 billion suggest ongoing investments in maintaining or upgrading production facilities, though the negative earnings raise questions about the immediate return on these invested capital outlays in a challenging market environment.

Balance Sheet And Financial Health

Bengang Steel Plates exhibits a leveraged financial structure, with total debt standing at approximately CNY 10.5 billion against cash and equivalents of CNY 2.5 billion. This debt load is substantial relative to its market capitalization, indicating a higher-risk balance sheet. The company's financial health is under pressure, as the significant net loss erodes its equity base and increases its leverage ratios, potentially limiting financial flexibility for future operations or investments.

Growth Trends And Dividend Policy

The current financial results point to a contractionary phase rather than growth, with the substantial net loss highlighting the cyclical downturn impacting its operations. In line with this unprofitable period and likely to conserve cash, the company's dividend per share was zero, suspending returns to shareholders. The trends are indicative of the company's high sensitivity to the economic cycles governing the global and domestic steel markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.9 billion, the market is valuing the company at a significant discount to its annual revenue, a common characteristic for cyclical companies during downturns. A beta of 0.69 suggests the stock has been less volatile than the broader market, potentially reflecting its status as a state-influenced entity. The valuation implicitly prices in the current profitability challenges and the highly cyclical nature of the steel industry.

Strategic Advantages And Outlook

The company's primary strategic advantages include its integration into a larger state-owned steel group, which may offer resource stability and potential government support. Its export footprint provides some geographic diversification. The outlook remains intrinsically linked to a recovery in Chinese industrial demand, steel prices, and the company's ability to manage costs effectively. Success will depend on navigating environmental mandates, optimizing its product mix toward higher-value segments, and improving operational efficiency to return to profitability.

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