investorscraft@gmail.com

Intrinsic ValueQingdao East Steel Tower Stock Co.Ltd (002545.SZ)

Previous Close$27.83
Intrinsic Value
Upside potential
Previous Close
$27.83

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

Qingdao East Steel Tower operates as a specialized manufacturer of engineered steel structures, serving critical infrastructure sectors across China. The company's diverse product portfolio encompasses boiler steel brackets, transmission line towers, communication towers, and large-span structural components for industrial and municipal applications. Its revenue model is built on project-based manufacturing contracts, catering to clients in petrochemical, electric power, broadcasting, telecommunications, and construction sectors. This positions the company as an essential supplier to China's ongoing infrastructure development and industrial modernization programs. The firm maintains a strategic focus on high-value, technically complex steel structure solutions that require specialized engineering capabilities and production expertise. This specialization creates barriers to entry and fosters long-term client relationships in sectors with stringent quality and safety requirements. Qingdao East Steel Tower's market position is strengthened by its comprehensive manufacturing capabilities, including proprietary production equipment for H-beam products and precision cutting machinery, enabling it to compete for large-scale infrastructure projects nationwide.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.20 billion for the period, demonstrating solid operational scale within the specialized steel structures market. Net income reached CNY 564 million, reflecting a healthy net margin of approximately 13.4%, which indicates effective cost management in a competitive manufacturing environment. Strong operating cash flow of CNY 1.15 billion significantly exceeded net income, suggesting excellent cash conversion efficiency and robust working capital management practices that support sustainable operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.45, representing meaningful earnings power relative to the company's equity base. The substantial operating cash flow generation, which covered capital expenditures of CNY 413 million by a wide margin, demonstrates the business's ability to self-fund growth investments while maintaining financial flexibility. This cash flow profile supports ongoing operational requirements and strategic initiatives without excessive reliance on external financing.

Balance Sheet And Financial Health

Qingdao East Steel Tower maintains a conservative financial position with cash and equivalents of CNY 3.34 billion against total debt of CNY 1.66 billion, resulting in a net cash position. This strong liquidity buffer provides significant resilience against industry cyclicality and project timing variations. The company's balance sheet structure supports operational flexibility and potential strategic investments while minimizing financial risk in capital-intensive infrastructure projects.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.30 per share, representing a payout ratio of approximately 67% based on diluted EPS. This balanced capital allocation strategy returns substantial cash to shareholders while retaining earnings for future growth initiatives. The company's positioning in essential infrastructure sectors provides visibility into sustained demand drivers aligned with China's development priorities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.68 billion, the company trades at a price-to-earnings ratio of around 31 times based on current earnings. The beta of 0.63 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable demand patterns in the company's core infrastructure markets. This valuation incorporates expectations for continued infrastructure investment in China's key development sectors.

Strategic Advantages And Outlook

The company's long-established presence since 1982 provides deep industry expertise and client relationships that represent significant competitive advantages. Its diverse application across multiple infrastructure sectors mitigates concentration risk while leveraging China's ongoing urbanization and industrial development. The outlook remains tied to national infrastructure investment cycles, with the company well-positioned to benefit from projects in power transmission, telecommunications, and industrial construction requiring specialized steel structure solutions.

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