investorscraft@gmail.com

Intrinsic ValueBaowu Magnesium Technology Co., Ltd. (002182.SZ)

Previous Close$18.70
Intrinsic Value
Upside potential
Previous Close
$18.70

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

Baowu Magnesium Technology Co., Ltd. operates as a specialized producer of lightweight metal materials, primarily focusing on magnesium and aluminum alloys. The company maintains an integrated business model spanning from mining operations through to the smelting and processing of non-ferrous metals. Its core product portfolio includes magnesium alloy ingots and extrusion sheets, aluminum alloy ingots, as well as strontium metal and master alloy products. These materials are critical inputs for downstream manufacturing sectors, notably the automotive and consumer electronics industries, where weight reduction and material performance are paramount. Within the competitive basic materials sector in China, the company leverages its vertical integration to secure raw material supply and control production costs. Its market position is characterized by its specialization in magnesium, a metal where China dominates global production. The company serves both domestic and international markets, supplying essential materials for transportation applications seeking lightweighting solutions and for the casings and components of electronic devices. This focus on specialty metals positions it within a niche segment of the aluminum industry, distinct from producers of primary aluminum.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 8.98 billion. Net income stood at CNY 159.6 million, resulting in a net profit margin of approximately 1.8%. The diluted earnings per share were CNY 0.16. Operating cash flow was a modestly positive CNY 10.5 million, while capital expenditures were a significant outflow of CNY 1.79 billion, indicating substantial investment in the business. This high level of capex relative to operating cash flow suggests the company is in an investment-intensive phase, potentially for capacity expansion or operational upgrades.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained in the reported period, with a relatively low net income margin. The substantial capital expenditure program, which far exceeded operating cash flow, points to aggressive investment in fixed assets. The efficiency of these investments in generating future returns will be a critical factor for improved earnings power. The current period's results reflect the financial impact of this high investment activity on near-term profitability and capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 245.2 million against total debt of CNY 4.95 billion, indicating a leveraged financial structure. The high debt level, coupled with the significant capital expenditures, suggests the company relies on external financing to fund its growth initiatives. The liquidity position, with cash covering a small fraction of total debt, requires careful management of cash flows and refinancing capabilities to maintain financial stability.

Growth Trends And Dividend Policy

The company maintained a dividend policy, distributing CNY 0.05 per share. The aggressive capital expenditure program signals a focus on growth, likely aimed at expanding production capacity or enhancing technological capabilities. The trend of investing heavily while maintaining a dividend indicates a strategy to balance shareholder returns with funding for future expansion, though this places demands on cash flow generation and potentially on the company's leverage.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.7 billion, the company's valuation reflects market expectations for future growth, potentially tied to the execution of its investment strategy. A beta of 0.473 suggests the stock has historically been less volatile than the broader market. The price-to-earnings ratio, based on the reported EPS, is elevated, implying that the market is pricing in a significant recovery or acceleration in profitability following the current investment cycle.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration and specialization in magnesium alloys, a market with high growth potential driven by demand for lightweight materials. The outlook is intrinsically linked to the successful deployment of its capital investments, which must translate into higher capacity utilization and improved margins. Key challenges include managing its debt load and navigating commodity price cycles. Success depends on capturing increased demand from end-markets like electric vehicles and advanced electronics.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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