investorscraft@gmail.com

Intrinsic ValueJiangsu Shagang Co., Ltd. (002075.SZ)

Previous Close$5.76
Intrinsic Value
Upside potential
Previous Close
$5.76

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

Jiangsu Shagang operates as a specialized steel manufacturer in China's basic materials sector, producing a diverse portfolio of high-value steel products for industrial applications. The company's core revenue model centers on manufacturing and selling specialized steel grades including bearing steel, spring steel, automotive steel, and petroleum pipeline steel, serving demanding industrial sectors such as automotive manufacturing, equipment manufacturing, and energy infrastructure. Its product differentiation strategy focuses on technical steel grades requiring precise metallurgical properties rather than commodity steel products, positioning the company in higher-margin market segments. The company maintains a strategic position within China's industrial supply chain, supplying critical components to locomotive, shipbuilding, and construction machinery industries while competing against both state-owned and private steel producers. This specialized focus allows Jiangsu Shagang to maintain relevance in specific industrial niches despite operating in the highly competitive and cyclical Chinese steel industry, where scale advantages typically dominate. The company's international operations provide additional market diversification beyond domestic Chinese demand, though its primary revenue base remains concentrated within industrial manufacturing sectors sensitive to macroeconomic cycles and infrastructure investment patterns.

Revenue Profitability And Efficiency

The company reported revenue of CNY 14.4 billion for the period, achieving net income of CNY 162.6 million with diluted EPS of CNY 0.07. Operating cash flow stood at CNY 411.9 million, though capital expenditures of CNY 461.6 million resulted in negative free cash flow. The modest net income margin of approximately 1.1% reflects the challenging operating environment characteristic of the steel industry during the reporting period, with profitability constrained by input cost pressures and competitive market dynamics.

Earnings Power And Capital Efficiency

Jiangsu Shagang demonstrated modest earnings generation relative to its asset base, with operating cash flow covering basic operational needs. The negative free cash flow position indicates substantial ongoing capital investment requirements, which may reflect capacity upgrades or efficiency improvements. The company's capital allocation strategy appears focused on maintaining production capabilities amid industry headwinds, though the relationship between capital expenditures and future earnings potential requires monitoring given the cyclical nature of steel demand.

Balance Sheet And Financial Health

The company maintains a substantial cash position of CNY 8.9 billion against total debt of CNY 9.9 billion, indicating a relatively balanced leverage profile. This financial structure provides operational flexibility while managing the capital-intensive nature of steel production. The liquidity position appears adequate for near-term obligations, though the debt level warrants attention given industry cyclicality and potential margin compression scenarios that could impact debt service capacity.

Growth Trends And Dividend Policy

Despite industry challenges, the company maintained a dividend distribution of CNY 0.05 per share, signaling commitment to shareholder returns. Growth trends appear constrained by broader steel industry conditions, with revenue levels reflecting market demand patterns. The dividend payout ratio suggests conservative distribution relative to earnings, potentially preserving capital for operational requirements or strategic investments during periods of industry transition.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.0 billion, the company trades at valuation multiples that reflect market expectations for moderate recovery in the steel sector. The beta of 0.696 indicates lower volatility than the broader market, consistent with established industrial companies. Current valuation appears to incorporate expectations for gradual improvement in operating conditions rather than rapid growth, aligning with the mature nature of the steel industry.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialization in technical steel grades rather than commodity products, providing some insulation from pure price competition. Outlook remains tied to Chinese industrial demand and infrastructure investment cycles, with potential opportunities in automotive and energy sectors offset by broader economic uncertainties. The company's longevity since 1970 provides operational experience, though adaptation to evolving environmental regulations and technological shifts will be critical for sustained competitiveness.

Sources

Company financial 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