investorscraft@gmail.com

Intrinsic ValueJiangsu Changbao Steeltube Co.,Ltd (002478.SZ)

Previous Close$9.89
Intrinsic Value
Upside potential
Previous Close
$9.89

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 Changbao Steeltube operates as a specialized manufacturer of steel tubes, serving diverse industrial sectors primarily within China and through international exports. The company's core revenue model is built on the production and sale of high-value-added steel tubing products, with its product portfolio strategically segmented to address specific industrial needs. Key market verticals include the petroleum industry, where it supplies essential OCTG products like casings and tubings, the power generation sector through boiler tubes, and the automotive industry with precision tubes. This diversification across multiple industrial applications provides a natural hedge against cyclical downturns in any single sector. The company has established a notable position as a domestic supplier with global reach, exporting to markets across Europe, the Americas, and Asia-Pacific. Its long operational history since 1958 contributes to established customer relationships and manufacturing expertise in specialized steel tube segments, positioning it as a reliable partner for industrial clients requiring technically demanding tubing solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.70 billion, achieving a net income of CNY 634 million. This translates to a robust net profit margin of approximately 11.1%, indicating effective cost control and pricing power within its specialized product segments. Operating cash flow generation was strong at CNY 857 million, significantly exceeding capital expenditures of CNY 252 million, reflecting healthy conversion of earnings into cash and efficient working capital management. The company's ability to maintain double-digit profitability in the competitive steel industry underscores its focus on value-added products rather than commodity-grade offerings.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.70. The substantial operating cash flow of CNY 857 million, which comfortably covered capital investments, highlights efficient capital deployment. The gap between net income and operating cash flow suggests non-cash charges were minimal, indicating quality earnings. The company's capital expenditure strategy appears focused on maintenance and selective growth, as evidenced by the positive free cash flow generation, supporting sustainable operations without excessive leverage.

Balance Sheet And Financial Health

Jiangsu Changbao maintains a conservative financial structure with a strong liquidity position. Cash and equivalents stood at CNY 2.63 billion, providing significant financial flexibility. Total debt was minimal at CNY 161 million, resulting in a net cash position that underscores a low-risk balance sheet. This conservative approach to leverage provides resilience against industry cyclicality and positions the company to capitalize on strategic opportunities without financial strain, reflecting a management philosophy focused on financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through its dividend policy, distributing CNY 0.22 per share. This represents a payout ratio of approximately 31% based on diluted EPS, balancing capital return with retention for future growth. The international export footprint mentioned in the business description suggests a growth strategy oriented toward global market penetration alongside domestic operations. The company's financial capacity supports both ongoing operations and potential expansion initiatives in its specialized tubing markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.04 billion, the company trades at a price-to-earnings ratio of around 7.9 based on trailing earnings. The beta of 0.27 indicates lower volatility compared to the broader market, which may reflect investor perception of stable demand for its industrial products despite steel sector cyclicality. This valuation multiple suggests the market prices the company conservatively, potentially accounting for its niche market focus and the capital-intensive nature of the steel industry.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing operational history, specialized product expertise across multiple industrial applications, and a conservatively managed balance sheet. Its focus on technical tubing segments rather than commodity products provides some insulation from pure price competition. The outlook will likely depend on global energy investment cycles driving OCTG demand, automotive production trends, and infrastructure development. Its strong cash position provides a buffer against market volatility and enables strategic flexibility to navigate industry dynamics while maintaining shareholder returns.

Sources

Company DescriptionFinancial Data 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