investorscraft@gmail.com

Intrinsic ValueHunan Valin Steel Co., Ltd. (000932.SZ)

Previous Close$6.27
Intrinsic Value
Upside potential
Previous Close
$6.27

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

Hunan Valin Steel operates as a significant integrated steel producer within China's basic materials sector, specializing in the manufacturing and distribution of a comprehensive portfolio of ferrous metal products. The company's core revenue model is built on converting raw materials into finished steel goods sold to industrial, construction, and manufacturing clients across domestic markets. Its product lineup includes essential construction materials like steel billets, rebars, and wire rods, alongside higher-value industrial products such as seamless steel pipes, hot-rolled and cold-rolled coils, and galvanized sheets, catering to diverse downstream applications from infrastructure to automotive manufacturing. Operating in the highly competitive and cyclical Chinese steel industry, Valin Steel has established a solid market position, leveraging its integrated production capabilities and scale. The company's strategic focus on product diversification, including ultra-thin strip coils and hot-rolled medium and heavy plates, allows it to serve multiple market segments and mitigate cyclical downturns in specific product categories. Its geographical base in Hunan province provides proximity to key industrial centers in Central China, supporting its role as a regional supplier while competing with larger national producers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 144.7 billion, demonstrating its significant scale within the industry. However, net income was CNY 2.03 billion, resulting in a relatively thin net margin of approximately 1.4%, which is indicative of the challenging operating environment and cost pressures typical in the capital-intensive steel sector. The company generated CNY 5.78 billion in operating cash flow, which adequately covered capital expenditures of CNY 4.73 billion, suggesting fundamental operational efficiency in converting sales into cash.

Earnings Power And Capital Efficiency

Valin Steel's diluted earnings per share stood at CNY 0.29, reflecting the modest profitability achieved during the period. The company's capital allocation strategy appears balanced, with capital expenditures representing a significant investment in maintaining and potentially expanding production capacity. The positive operating cash flow after accounting for capital spending indicates the business maintains self-sustaining operations without requiring external financing for its core investment needs.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 11.06 billion against total debt of CNY 20.71 billion, indicating a manageable leverage profile. This liquidity provides a buffer for operational needs and debt servicing obligations. The balance sheet structure appears typical for a capital-intensive manufacturing business, with debt levels that seem proportionate to the company's scale and industry norms.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to shareholder returns through a dividend payment of CNY 0.10 per share. The dividend policy, against the earnings per share of CNY 0.29, suggests a payout ratio of approximately 34%, indicating a balanced approach between rewarding shareholders and retaining earnings for reinvestment in the business amidst the cyclical nature of the steel industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 44.84 billion, the company trades at a price-to-earnings multiple derived from its current profitability. The beta of 0.347 suggests the stock has exhibited lower volatility compared to the broader market, which may reflect investor perception of its stable positioning within the basic materials sector, though this also indicates sensitivity to industry-specific cycles rather than general market movements.

Strategic Advantages And Outlook

Valin Steel's primary advantages include its integrated production capabilities and diverse product portfolio, which help mitigate risks associated with demand fluctuations in specific steel segments. The outlook remains tied to Chinese industrial and construction activity, with performance dependent on managing input cost volatility and navigating environmental regulations. The company's established operational base and regional market presence provide a foundation for stability, though success will hinge on operational efficiency and strategic positioning within China's evolving steel industry landscape.

Sources

Company Financial ReportsMarket 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