investorscraft@gmail.com

Intrinsic ValueAnhui Honglu Steel Construction(Group) Co. Ltd. (002541.SZ)

Previous Close$22.62
Intrinsic Value
Upside potential
Previous Close
$22.62

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

Anhui Honglu Steel Construction operates as a specialized manufacturer and contractor within China's industrial sector, focusing on the production and sale of steel structures and green building materials. The company's core revenue model integrates manufacturing with construction services, offering prefabricated steel solutions and general contracting for complex projects. This dual approach allows it to capture value across the construction value chain, from raw material fabrication to on-site assembly, serving both domestic and international markets across approximately 37 countries. Its product portfolio targets demanding applications including super high-rise buildings, large-scale venues, industrial facilities, and infrastructure projects like bridges and petrochemical plants. Within China's competitive steel fabrication industry, Honglu has established a notable position by specializing in high-value, engineered solutions rather than commodity products. The company leverages its integrated capabilities to serve public housing, commercial real estate, and industrial development sectors, positioning itself as a solutions provider for modern construction needs that require precision engineering and efficient project execution.

Revenue Profitability And Efficiency

The company generated CNY 21.5 billion in revenue for FY2024, achieving a net income of CNY 772 million, representing a net margin of approximately 3.6%. Operating cash flow stood at CNY 573 million, indicating reasonable cash conversion from operations. Capital expenditures of CNY 1.33 billion suggest ongoing investment in production capacity and operational capabilities, reflecting the capital-intensive nature of the steel fabrication industry.

Earnings Power And Capital Efficiency

Honglu demonstrated solid earnings power with diluted EPS of CNY 1.12 for the fiscal year. The company's capital allocation strategy appears balanced between reinvestment and shareholder returns, as evidenced by the dividend payment. The significant capital expenditure relative to operating cash flow indicates a focus on capacity expansion and operational improvements, which may support future earnings growth if efficiently deployed.

Balance Sheet And Financial Health

The company maintains CNY 1.47 billion in cash and equivalents against total debt of CNY 7.34 billion, indicating a leveraged but manageable financial position. The debt level reflects the working capital and fixed asset requirements typical for industrial manufacturers with large-scale projects. The balance sheet structure appears appropriate for the company's business model, though debt servicing capacity remains a key monitoring area.

Growth Trends And Dividend Policy

Honglu has implemented a shareholder return policy, distributing a dividend of CNY 0.36 per share for FY2024. The company's international presence across 37 countries provides diversification benefits and growth opportunities beyond the domestic Chinese market. The combination of manufacturing and construction services creates multiple revenue streams that can support sustainable growth in infrastructure and building development sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.7 billion, the company trades at a P/E ratio around 16.4 times based on FY2024 earnings. The beta of 0.349 suggests lower volatility compared to the broader market, possibly reflecting the company's established market position and predictable business model. Valuation metrics appear reasonable for an industrial company with both manufacturing and construction operations.

Strategic Advantages And Outlook

Honglu's integrated approach combining manufacturing with construction services provides competitive advantages in project execution and cost control. The focus on green building materials aligns with China's sustainability initiatives, potentially creating future growth opportunities. The company's international expansion and diverse project portfolio position it to benefit from global infrastructure development trends, though it remains exposed to cyclical construction and steel market dynamics.

Sources

Company Financial ReportsShenzhen 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