investorscraft@gmail.com

Intrinsic ValueBeijing New Building Materials Public Limited Company (000786.SZ)

Previous Close$27.90
Intrinsic Value
Upside potential
Previous Close
$27.90

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

Beijing New Building Materials Public Limited Company operates as a comprehensive building materials manufacturer, specializing in interior construction solutions for China's dynamic infrastructure and real estate sectors. The company's core revenue model centers on producing and distributing an extensive portfolio of specialized materials, including gypsum boards, mineral wool products, fiber cement boards, and complete ceiling and partition systems. These products serve diverse applications across residential, commercial, and public infrastructure projects, from home decorations and office buildings to stadiums and industrial facilities. As a established player founded in 1979 and headquartered in Beijing, the company leverages its integrated manufacturing capabilities and distribution network to cater to both domestic and international markets. Its market position is strengthened by a diversified product range that addresses multiple construction phases, including structural components, insulation materials, and finishing products. This vertical integration allows the company to capture value across the building envelope supply chain while maintaining relevance in various economic cycles through exposure to both new construction and renovation activities.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of CNY 25.8 billion and net income of CNY 3.6 billion, translating to a healthy net margin of approximately 14.1%. Strong operating cash flow generation of CNY 5.1 billion significantly exceeded capital expenditures of CNY 1.2 billion, indicating efficient cash conversion from core operations. This robust cash flow profile supports ongoing investments while maintaining financial flexibility across market cycles.

Earnings Power And Capital Efficiency

BNBM exhibits substantial earnings power with diluted EPS of CNY 2.16, reflecting effective utilization of its capital base. The company generated operating cash flow that was 4.3 times its capital expenditures, demonstrating high capital efficiency in converting investments into cash returns. This strong cash-based earnings quality provides a solid foundation for funding growth initiatives and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of CNY 482 million against cash equivalents of CNY 698 million, resulting in a net cash position. This minimal leverage provides significant financial flexibility and resilience during industry downturns. The strong balance sheet is further supported by substantial operating cash flow generation, positioning the company to navigate market volatility effectively.

Growth Trends And Dividend Policy

BNBM demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.865 per share. The company's capital allocation strategy balances reinvestment in the business with direct returns to investors. While specific growth rates aren't provided, the company's market position in China's construction sector suggests exposure to both cyclical infrastructure development and secular trends in building material upgrades.

Valuation And Market Expectations

With a market capitalization of approximately CNY 42.7 billion, the company trades at a P/E ratio of around 11.7x based on current earnings. The beta of 1.103 indicates moderate sensitivity to broader market movements, reflecting the cyclical nature of the building materials industry. Current valuation metrics suggest market expectations for stable performance within the construction sector's normal cyclical patterns.

Strategic Advantages And Outlook

The company's strategic advantages include its comprehensive product portfolio, established market presence, and vertical integration across building material categories. Its focus on specialized construction solutions positions it to benefit from China's ongoing urbanization and infrastructure development. The conservative financial structure provides resilience against industry cyclicality, while operational efficiency supports competitive positioning in both domestic and international markets.

Sources

Company financial statementsMarket 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