investorscraft@gmail.com

Intrinsic ValueXinxing Ductile Iron Pipes Co., Ltd. (000778.SZ)

Previous Close$5.05
Intrinsic Value
Upside potential
Previous Close
$5.05

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

Xinxing Ductile Iron Pipes Co., Ltd. operates as a specialized manufacturer within China's basic materials sector, focusing on the production and distribution of ductile iron pipes and related steel products. The company's core revenue model is built on manufacturing and selling essential infrastructure components, primarily ductile iron pipes used for critical applications including water supply, sewage systems, gas transmission, and heating networks. Its product portfolio extends to specialized interfaces and protective coatings, alongside ferrous metallurgy products such as rolled ribbed steel bars for construction, steel grating, and various specialty steel pipes. Operating in the highly competitive steel industry, Xinxing Ductile Iron Pipes has established a significant market position by catering to large-scale municipal and industrial infrastructure projects. The company leverages an extensive domestic and international sales network, exporting its products across Asia, Europe, Africa, and the Americas, which diversifies its revenue streams beyond the Chinese market. This global footprint, combined with its long-standing presence since 1971, positions it as an established player in the niche market of ductile iron pipe manufacturing, serving essential utility and construction sectors that require durable and reliable piping solutions.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 36.2 billion for the period, demonstrating its significant scale within the industry. However, net income of CNY 167.4 million indicates relatively thin profit margins, reflecting the competitive and capital-intensive nature of the steel sector. Operating cash flow was positive at CNY 714.7 million, but was substantially offset by significant capital expenditures of CNY 954.8 million, highlighting the ongoing investment required to maintain production capacity and operational efficiency.

Earnings Power And Capital Efficiency

Xinxing Ductile Iron Pipes generated diluted earnings per share of CNY 0.042, indicating modest earnings power relative to its market capitalization. The company's capital allocation strategy appears focused on maintaining its industrial assets, as evidenced by capital expenditures that exceeded operating cash flow. This suggests a business model that requires continuous reinvestment to sustain operations rather than generating substantial excess cash for shareholders.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 9.02 billion. However, total debt of CNY 10.72 billion presents a significant financial obligation. The relationship between cash reserves and debt levels indicates a leveraged balance sheet structure typical for capital-intensive manufacturing businesses, requiring careful management of working capital and debt servicing capabilities.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.02. The dividend yield must be assessed in context of the current share price and the company's earnings capacity. The capital expenditure intensity suggests that growth initiatives likely focus on maintaining existing operations rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.0 billion, the company trades at a valuation that reflects its position in the cyclical basic materials sector. The beta of 0.355 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, albeit modest, growth prospects tied to infrastructure development cycles and utility spending.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1971 and specialized expertise in ductile iron pipe manufacturing, serving essential infrastructure needs. Its international sales network provides geographic diversification beyond the domestic Chinese market. The outlook is tied to global infrastructure investment trends, particularly in water and gas distribution systems, though it faces challenges from competitive pressures and raw material cost fluctuations inherent to the steel industry.

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