investorscraft@gmail.com

Intrinsic ValueAngang Steel Company Limited (000898.SZ)

Previous Close$2.64
Intrinsic Value
Upside potential
Previous Close
$2.64

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

Angang Steel Company Limited operates as a major integrated steel producer in China's basic materials sector, with its core revenue model centered on the production, processing, and sale of a comprehensive portfolio of steel products. The company serves diverse industrial end-markets including machinery, automotive, construction, shipbuilding, and home appliances through products like hot-rolled and cold-rolled sheets, galvanized steel, silicon steel, heavy rails, and seamless pipes. As a state-influenced enterprise headquartered in Anshan, Angang Steel maintains a significant position within China's steel industry, characterized by its vertical integration from raw material processing to finished goods manufacturing. The company's market positioning reflects the competitive dynamics of China's steel sector, where scale, operational efficiency, and government relationships are critical determinants of success. Its export activities provide additional revenue diversification, though domestic demand cycles heavily influence performance. The company's broad product range allows it to capture value across multiple industrial segments, though it operates in a capital-intensive industry facing structural challenges including overcapacity and environmental regulations.

Revenue Profitability And Efficiency

Angang Steel reported revenue of CNY 105.1 billion for the fiscal year, demonstrating substantial scale within the steel industry. However, the company experienced significant profitability challenges with a net loss of CNY 7.12 billion and negative diluted EPS of CNY 0.76. Operational efficiency was further pressured by negative operating cash flow of CNY 787 million, indicating working capital strain amid difficult market conditions. The company maintained substantial capital expenditures of CNY 3.25 billion, reflecting ongoing investment in production facilities despite current financial headwinds.

Earnings Power And Capital Efficiency

The company's earnings power was severely constrained during the period, with negative net income reflecting margin compression in the competitive steel market. Capital efficiency metrics were challenged by the combination of operating losses and significant ongoing capital investments. The negative operating cash flow relative to capital expenditures suggests the company may be funding operations through external sources rather than internal cash generation, indicating pressure on fundamental business economics during this cyclical downturn.

Balance Sheet And Financial Health

Angang Steel maintained a liquidity position with cash and equivalents of CNY 4.54 billion against total debt of CNY 12.29 billion, indicating moderate leverage within the capital structure. The debt level represents a significant obligation that must be serviced despite current profitability challenges. The balance sheet strength will be critical for weathering the industry downturn and maintaining operational flexibility, particularly given the capital-intensive nature of steel production and current cash flow constraints.

Growth Trends And Dividend Policy

Current performance reflects cyclical pressures rather than growth, with the company suspending dividend payments entirely during this challenging period. The steel industry's sensitivity to economic cycles and industrial demand creates volatile growth patterns. The absence of dividends aligns with preserving capital during periods of financial stress, though this may impact income-focused investors. Future growth will depend on industry recovery, capacity utilization improvements, and potential restructuring initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25 billion, the market appears to be pricing in significant challenges facing the company and broader steel sector. The negative earnings and cash flow metrics complicate traditional valuation approaches. The beta of 1.40 indicates higher volatility than the broader market, reflecting sensitivity to economic cycles and commodity price fluctuations. Current valuation likely incorporates expectations for a prolonged industry downturn or necessary restructuring.

Strategic Advantages And Outlook

Angang Steel's strategic position benefits from its integrated operations and diverse product portfolio serving multiple industrial sectors. However, the outlook remains challenging due to industry overcapacity, environmental regulations, and cyclical demand patterns. The company's ability to navigate these headwinds will depend on operational efficiency improvements, cost management, and potential government support given its strategic importance to China's industrial base. Recovery prospects are tied to broader economic stimulus and industrial demand recovery in key end-markets.

Sources

Company Annual ReportBloombergShenzhen Stock Exchange filings

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