investorscraft@gmail.com

Intrinsic ValueJiangxi Wannianqing Cement Co., Ltd. (000789.SZ)

Previous Close$5.47
Intrinsic Value
Upside potential
Previous Close
$5.47

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

Jiangxi Wannianqing Cement operates as a significant regional producer within China's construction materials sector, specializing in the manufacturing and distribution of cement and related products. The company's core revenue model is built on the sale of ordinary Portland cement, composite Portland cement, commercial clinker, ready-mix concrete, and new wall materials. These products serve critical infrastructure needs, including water conservancy projects, transportation networks like highways and railways, and various real estate developments. Operating since 1958, the company has established a strong presence in its regional market, leveraging its long-standing operational history to supply both large-scale public works and private construction projects. Its market position is inherently tied to regional economic development cycles and government infrastructure spending, positioning it as a key supplier in China's ongoing urbanization and construction boom. The company must navigate competitive pressures from both national and local cement producers while managing the cyclical nature of construction demand.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 5.96 billion. While the top line is substantial, net income was a modest CNY 13.17 million, indicating thin profitability margins in the period. The company demonstrated solid cash generation, with operating cash flow reaching CNY 798 million, significantly exceeding its net income and capital expenditures of CNY 239 million, suggesting healthy operational efficiency and the ability to fund investments internally.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted earnings per share of CNY 0.0165 reflecting the low net profit relative to the share count. The substantial operating cash flow, however, indicates that the underlying business generates strong cash, which is a positive indicator of core operational strength. The difference between net income and operating cash flow suggests significant non-cash charges, which is common in capital-intensive industries like cement production.

Balance Sheet And Financial Health

The balance sheet shows a robust cash position of CNY 4.66 billion, providing a significant liquidity buffer. Total debt stands at CNY 2.42 billion, resulting in a net cash position. This strong liquidity profile enhances financial flexibility and reduces risk, which is particularly valuable in a cyclical industry. The company's financial health appears sound, with ample resources to manage obligations and invest opportunistically.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.15 per share. This dividend is notably high relative to the reported EPS, indicating a payout that may be supported by strong cash reserves rather than current earnings. This strategy suggests a commitment to returning capital to shareholders, potentially to signal confidence in the company's financial stability despite the cyclical pressures on profitability observed in the fiscal year.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.50 billion, the company trades at a significant premium to its annual revenue. The beta of 0.626 indicates lower volatility than the broader market, which may reflect its established, albeit cyclical, business model. The valuation metrics suggest market expectations that may be factoring in a recovery in profitability or the company's strategic asset value, including its strong balance sheet.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established operational history, regional market presence, and a very strong balance sheet with a net cash position. The outlook is closely linked to the health of the Chinese construction and infrastructure sectors. While current profitability is low, its financial resilience provides a buffer to withstand industry downturns and potentially capitalize on consolidation opportunities or strategic investments when the cycle turns favorable.

Sources

Company FinancialsShenzhen 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