investorscraft@gmail.com

Intrinsic ValueAnhui Fuhuang Steel Structure Co., Ltd. (002743.SZ)

Previous Close$5.76
Intrinsic Value
Upside potential
Previous Close
$5.76

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 Fuhuang Steel Structure Co., Ltd. operates as a specialized manufacturer and contractor within China's basic materials sector, focusing exclusively on steel structure solutions. The company's integrated business model encompasses the entire value chain, from initial design and engineering to the fabrication, on-site installation, and general contracting of steel frameworks for industrial, commercial, and infrastructure projects. This full-service approach allows it to capture value at multiple stages, positioning it as a comprehensive solution provider rather than just a manufacturer. Its core offerings include custom-designed structural steel components and related building envelope products like doors and windows, catering primarily to the domestic construction industry. Within the highly fragmented and competitive Chinese steel structure market, Fuhuang has established a regional stronghold from its base in Chaohu, Anhui Province. The company competes by leveraging its technical expertise in design and its project management capabilities for turnkey contracts, serving clients who require reliable, efficient building systems. Its market position is that of a niche player, dependent on domestic construction activity and industrial investment cycles, with a business model inherently tied to the capital expenditure trends of its commercial and governmental clients.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.94 billion. Profitability was modest, with net income reaching CNY 51.37 million, resulting in a thin net profit margin. Operating cash flow was positive at CNY 63.31 million, indicating the core business generated cash, though capital expenditures of CNY 32.72 million were required to maintain operations. The low margin profile is characteristic of the competitive and capital-intensive nature of the steel fabrication and construction industry.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted earnings per share of CNY 0.12. The positive operating cash flow, which exceeded net income, suggests reasonable quality of earnings from an operational perspective. However, the significant level of total debt relative to the company's market capitalization indicates that a substantial portion of its capital structure is debt-financed, which may pressure overall capital efficiency and returns, especially in a rising interest rate environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 615.52 million, which provides a degree of liquidity. However, financial health is a key consideration, as total debt is substantial at approximately CNY 2.83 billion. This high debt load relative to the company's equity market value suggests a leveraged financial structure. The company's ability to service this debt and fund future operations will be critical and is dependent on maintaining stable cash flows from its project-based business.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, having paid a dividend of CNY 0.07 per share. This payout represents a significant portion of its earnings, indicating a commitment to returning capital despite modest profitability. Growth trends are intrinsically linked to the health of the Chinese construction and infrastructure sectors. Future expansion will likely depend on securing new large-scale contracts and managing the cyclicality inherent in its end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.61 billion, the market valuation reflects the challenges of its industry, including thin margins and high leverage. A beta of 0.173 suggests the stock has exhibited lower volatility than the broader market, which may be interpreted as the market pricing in a stable, albeit slow-growth, outlook. The valuation appears to incorporate expectations for a gradual operational performance within the constraints of its current financial structure.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model, which can provide cost and scheduling efficiencies for clients. The outlook is cautiously tied to domestic economic policy, particularly infrastructure stimulus and real estate development. Key challenges include managing high debt levels and navigating industry competition. Success will hinge on operational discipline, contract execution, and the ability to adapt to evolving market demands for sustainable and efficient construction solutions.

Sources

Company Filings (SZSE)Provided Financial 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