investorscraft@gmail.com

Intrinsic ValueNingxia Qinglong Pipes Industry Group Co., Ltd. (002457.SZ)

Previous Close$12.48
Intrinsic Value
Upside potential
Previous Close
$12.48

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

Ningxia Qinglong Pipes Industry Group operates as a specialized manufacturer of concrete pressure pipes and plastic piping systems primarily serving China's infrastructure and construction sectors. The company's core revenue model centers on designing, manufacturing, and selling a comprehensive portfolio of water transmission, drainage, and gas distribution piping solutions to municipal, industrial, and agricultural clients. Its product range includes prestressed concrete cylinder pipes, reinforced concrete drainage pipes, PVC water supply pipes, and advanced composite piping systems for various fluid transport applications. Operating within China's industrials sector, the company leverages its long-established presence since 1974 to serve critical infrastructure projects including water conservancy, urban water supply networks, and agricultural irrigation systems. Qinglong Pipes maintains a regional market position focused on northwestern China while competing in a fragmented industry characterized by project-based demand cycles and government infrastructure spending priorities. The company's market positioning relies on technical specialization in pressure pipe manufacturing and its ability to provide integrated piping solutions for complex water transmission requirements across different environmental conditions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.82 billion for the period, demonstrating its operational scale within the specialized piping industry. Net income reached CNY 267.7 million, translating to a net profit margin of approximately 9.5%, indicating reasonable profitability despite the capital-intensive nature of manufacturing operations. Operating cash flow of CNY 126.5 million was positive but notably lower than net income, suggesting potential working capital absorption or timing differences in project payments common in construction-related businesses.

Earnings Power And Capital Efficiency

Qinglong Pipes generated diluted EPS of CNY 0.81, reflecting its earnings capacity relative to the current share base. The company maintained a disciplined capital expenditure program of CNY 194.6 million, which exceeded operating cash flow, indicating ongoing investment in production capabilities. This capital allocation strategy suggests management's focus on maintaining competitive manufacturing infrastructure amid evolving industry standards and project requirements.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 557.7 million against total debt of CNY 603.8 million, resulting in a net debt position of approximately CNY 46 million. This modest leverage ratio indicates a balanced approach to financing, with sufficient liquidity to support ongoing operations. The company's financial health appears stable, with adequate cash reserves to manage typical business cycles in the construction materials sector.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.12 per share, representing a payout ratio of approximately 15% based on current EPS. This balanced capital return policy suggests management's confidence in sustainable earnings while retaining sufficient capital for business development. Growth prospects remain tied to China's infrastructure investment cycles and urbanization trends, particularly in water management and municipal construction projects.

Valuation And Market Expectations

With a market capitalization of CNY 3.78 billion, the company trades at a P/E ratio of approximately 14 times current earnings, reflecting market expectations for steady but moderate growth in the industrial materials sector. The low beta of 0.208 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of defensive characteristics relative to infrastructure spending patterns.

Strategic Advantages And Outlook

Qinglong Pipes benefits from its long-established industry presence and specialized expertise in concrete pressure pipe manufacturing, which creates technical barriers to entry. The company's outlook remains correlated with Chinese infrastructure development priorities, particularly water conservation projects and urban utility upgrades. Strategic positioning in northwestern China provides regional advantages, though exposure to government spending cycles represents both opportunity and risk factors for future performance.

Sources

Company financial reportsShenzhen 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