investorscraft@gmail.com

Intrinsic ValueSinosteel Engineering & Technology Co., Ltd. (000928.SZ)

Previous Close$6.90
Intrinsic Value
Upside potential
Previous Close
$6.90

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

Sinosteel Engineering & Technology operates as a comprehensive industrial engineering and service provider with diversified operations across multiple infrastructure sectors. The company's core revenue model derives from engineering, procurement, and construction (EPC) contracts, particularly in metallurgical projects, mining resource development, and clean energy infrastructure. Its service portfolio spans the entire project lifecycle, from technical consultation and equipment supply to construction management and operational support, creating multiple revenue streams through integrated solutions. The company maintains a strategic position within China's industrial landscape, leveraging its affiliation with parent company Sinosteel Corporation to secure contracts in state-driven infrastructure development. Its market positioning is strengthened by specialized expertise in traditional heavy industries while simultaneously expanding into high-growth areas like environmental protection, renewable energy, and advanced manufacturing technologies including 3D printing and industrial intelligent systems. This dual focus allows the company to balance stable revenue from established industrial sectors with growth opportunities in emerging technologies and sustainability-focused infrastructure, positioning it as a transitional player bridging traditional heavy industry with modern technological applications.

Revenue Profitability And Efficiency

The company generated CNY 17.65 billion in revenue with net income of CNY 835 million, reflecting a net margin of approximately 4.7%. Operating cash flow of CNY 1.50 billion significantly exceeded capital expenditures of just CNY 14.5 million, indicating strong cash generation from operations relative to maintenance investment requirements. This operational efficiency suggests effective working capital management and project execution capabilities within its engineering and construction activities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.58 demonstrates moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation, which is nearly double reported net income, indicates quality earnings supported by cash conversion. The minimal capital expenditure requirements relative to operating cash flow suggest capital-light operations for certain business segments, potentially in service-oriented activities rather than asset-intensive construction.

Balance Sheet And Financial Health

Sinosteel maintains an exceptionally strong liquidity position with CNY 10.05 billion in cash and equivalents against total debt of only CNY 748 million, resulting in a robust net cash position. This conservative financial structure provides significant buffer against project execution risks and market volatility. The company's debt levels appear minimal relative to both its cash reserves and equity base, indicating low financial leverage and substantial financial flexibility.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.299, representing a payout ratio of approximately 52% based on diluted EPS. This balanced capital allocation strategy returns substantial cash to shareholders while retaining earnings for operational needs and potential growth investments. The dividend policy suggests management's confidence in sustainable cash generation capabilities and stable business prospects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.38 billion, the company trades at a price-to-earnings ratio of around 11.2 times based on current earnings. The beta of 0.865 indicates lower volatility than the broader market, potentially reflecting the company's stable project-based revenue streams and strong balance sheet. Valuation metrics suggest market pricing that incorporates moderate growth expectations with emphasis on financial stability.

Strategic Advantages And Outlook

The company's strategic advantages include its affiliation with Sinosteel Corporation, providing access to large-scale industrial projects, and its diversified service portfolio spanning traditional and emerging sectors. Its expansion into environmental protection, renewable energy, and high-tech manufacturing positions it to benefit from China's industrial upgrading and sustainability initiatives. The strong balance sheet provides capacity to pursue strategic investments while navigating cyclical industry conditions.

Sources

Company filingsFinancial 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