investorscraft@gmail.com

Intrinsic ValueSinosteel New Materials Co., Ltd. (002057.SZ)

Previous Close$10.85
Intrinsic Value
Upside potential
Previous Close
$10.85

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 New Materials operates as a specialized manufacturer within China's advanced materials sector, focusing primarily on the production and distribution of permanent magnetic materials and related industrial equipment. The company's core revenue streams are derived from ferrite magnets, which serve critical functions in automotive motors and household appliances, alongside neodymium magnets for high-performance applications. Its product portfolio extends to magnetic separation and crushing equipment used in mineral processing and industrial operations, positioning it as an integrated solutions provider. Operating in the competitive technology hardware landscape, the firm leverages its technical expertise to cater to both domestic and international markets, with a particular emphasis on industrial and manufacturing clients requiring reliable magnetic components. The company's strategic focus on new materials aligns with China's industrial upgrading initiatives, though it operates in a segment characterized by intense competition and technological evolution. Its market position is supported by its established manufacturing base in Ma'anshan and its affiliation with the broader Sinosteel group, providing some stability in its supply chain and customer relationships.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.71 billion, achieving a net income of CNY 172 million. This translates to a net profit margin of approximately 6.4%, indicating moderate profitability within its competitive industry. Operating cash flow was robust at CNY 320 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations. Capital expenditures of CNY 91 million were manageable relative to operating cash generation, reflecting a disciplined approach to investment.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.23. The substantial operating cash flow of CNY 320 million, which is nearly double the reported net income, highlights strong underlying operational performance and effective working capital management. This cash-generative ability provides financial flexibility for future investments or shareholder returns, supporting sustainable business operations in a capital-intensive manufacturing environment.

Balance Sheet And Financial Health

Sinosteel New Materials maintains a conservative financial structure with cash and equivalents of CNY 1.29 billion significantly outweighing total debt of CNY 218 million. This positions the company with a strong net cash position, enhancing its financial stability and reducing vulnerability to interest rate fluctuations. The low debt level relative to substantial cash reserves indicates a prudent balance sheet management approach and ample liquidity for operational needs and strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.114, representing a payout ratio of approximately 50% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The company's growth trajectory will depend on its ability to capitalize on demand trends in electric vehicles, industrial automation, and renewable energy sectors that utilize its magnetic materials.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.35 billion, the company trades at a price-to-earnings ratio of around 48 times based on the latest fiscal year earnings. The beta of 0.297 suggests lower volatility compared to the broader market, potentially reflecting the company's established market position and stable cash flows. This valuation multiple indicates market expectations for future growth in the advanced materials sector.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in magnetic materials manufacturing and its position within China's industrial supply chain. The outlook is tied to demand from automotive electrification and industrial automation trends, though competitive pressures and raw material price volatility present ongoing challenges. Its strong balance sheet provides a solid foundation for navigating market cycles and pursuing selective growth opportunities in high-value magnetic applications.

Sources

Company Financial StatementsShenzhen Stock Exchange disclosures

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