investorscraft@gmail.com

Intrinsic ValueBeijing Shougang Co., Ltd. (000959.SZ)

Previous Close$5.66
Intrinsic Value
Upside potential
Previous Close
$5.66

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 Shougang Co., Ltd. operates as a significant integrated steel producer within China's basic materials sector, specializing in the manufacturing and distribution of a diverse portfolio of iron and steel products. Its core revenue model is built on the production and sale of both hot-rolled and cold-rolled steel products, which serve a broad industrial clientele. The company's offerings include specialized steel for the automotive industry, silicon steel for electrical applications, and various plates and boards for construction, packaging, and home appliances. This positions it within the highly competitive and cyclical steel industry, where it must navigate fluctuating raw material costs and end-market demand. Its market position is supported by its integrated operations and strategic location in Beijing, catering to key industrial regions in Mainland China. Beyond its primary steel business, the company diversifies its operations through ancillary activities such as port services, hospitality, and technical consulting, adding supplementary revenue streams. The company's products are critical components in downstream sectors including automotive manufacturing, industrial machinery, energy infrastructure, and consumer durables, making its performance sensitive to broader macroeconomic cycles and government industrial policies.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of approximately CNY 108.3 billion, underscoring its significant scale within the Chinese steel market. However, net income was a modest CNY 471 million, indicating thin profit margins that are characteristic of the capital-intensive and competitive steel industry. The company demonstrated solid cash generation, with operating cash flow reaching CNY 6.3 billion, which comfortably covered its relatively low capital expenditures of CNY 227 million, suggesting a period of disciplined investment or maintenance-level spending.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.0607. The substantial operating cash flow relative to net income suggests strong non-cash charges, likely depreciation, which is typical for asset-heavy industrial firms. The low level of capital expenditures against operating cash flow indicates a potentially mature operational phase with a focus on cash preservation rather than aggressive expansion, pointing to moderate capital efficiency in the near term.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 8.8 billion against total debt of CNY 34.6 billion. This debt level is significant and warrants attention, though the company's ability to generate strong operating cash flow provides a crucial buffer for servicing obligations. The financial health is typical for a leveraged steel producer, with liquidity supported by its operational cash generation but exposed to industry downturns that could pressure its debt-servicing capacity.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.022. The current financial data suggests a focus on stability, with minimal capital expenditure potentially indicating limited near-term growth initiatives. The dividend, while modest, signals a commitment to returning capital to shareholders, a practice that must be balanced against the cyclical nature of the steel industry and the company's substantial debt load.

Valuation And Market Expectations

With a market capitalization of approximately CNY 34.5 billion, the market valuation implies a low earnings multiple, which is consistent with the outlook for cyclical basic materials companies. The beta of 0.538 suggests the stock has historically been less volatile than the broader market, potentially reflecting its mature, large-cap status and the market's perception of its stable, albeit slow-growing, business model within a controlled economic environment.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated production capabilities, diverse product portfolio catering to multiple industrial sectors, and its established presence in a key economic region of China. The outlook is intrinsically tied to Chinese industrial demand, government infrastructure policies, and global steel prices. Success will depend on effectively managing costs, optimizing its product mix for higher-value segments, and navigating the environmental regulations shaping the future of China's steel industry.

Sources

Company Description and Financial Data as Provided

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