investorscraft@gmail.com

Intrinsic ValueGuangdong Xianglu Tungsten Co., Ltd. (002842.SZ)

Previous Close$26.12
Intrinsic Value
Upside potential
Previous Close
$26.12

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

Guangdong Xianglu Tungsten operates as a specialized industrial materials company focused on the comprehensive tungsten value chain. The company engages in the research, development, production, and sales of various tungsten products, serving industrial applications across multiple sectors. Its core product portfolio includes tungsten trioxide, blue tungsten oxide, tungsten powder, tungsten carbide powder, and cemented carbide products, positioning it within the critical materials segment essential for manufacturing and heavy industry. The firm maintains an integrated operational model that spans from raw material processing to finished product manufacturing, catering primarily to domestic Chinese industrial demand while maintaining export capabilities to international markets. Founded in 1997 and headquartered in Chaozhou, Guangdong province, the company has established itself as a regional player in China's tungsten industry, which is strategically important given tungsten's classification as a critical mineral. Xianglu Tungsten's market position reflects the competitive dynamics of China's industrial materials sector, where scale, technological capability, and cost efficiency determine competitive advantage. The company operates in a cyclical industry where demand correlates closely with industrial production levels, manufacturing activity, and infrastructure development, particularly in sectors requiring hard metals and cutting tools.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.75 billion for the period but experienced significant profitability challenges with a net loss of CNY 89.5 million. This negative earnings performance translated to a diluted EPS of -CNY 0.32, indicating pressure on operational efficiency amid challenging market conditions. Despite the net loss, the company generated positive operating cash flow of CNY 40.1 million, suggesting some underlying cash generation capability despite profitability headwinds in its core operations.

Earnings Power And Capital Efficiency

Xianglu Tungsten's earnings power appears constrained by the current market environment, as evidenced by the negative net income figure. The company maintained capital expenditures of CNY 36.6 million, representing a moderate investment level relative to its operating cash flow generation. The relationship between operating cash flow and capital expenditures suggests the company is maintaining essential investments while navigating a difficult pricing and demand cycle in the tungsten market.

Balance Sheet And Financial Health

The company's balance sheet shows cash and equivalents of CNY 135.5 million against total debt of CNY 914.6 million, indicating a leveraged financial position. This debt level relative to the company's market capitalization of approximately CNY 3.59 billion suggests significant financial obligations that require careful management. The liquidity position appears adequate for near-term obligations but the elevated debt load warrants monitoring given the current profitability challenges.

Growth Trends And Dividend Policy

Current financial performance reflects cyclical pressures rather than growth, with the company reporting a net loss for the period. The dividend policy remains conservative with no dividend distribution, consistent with the challenging financial results. This approach prioritizes capital preservation and operational stability over shareholder returns during this difficult industry cycle, focusing resources on navigating market headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.59 billion, the market appears to be pricing the company with consideration of its current financial challenges. The beta of 0.505 suggests lower volatility compared to the broader market, potentially reflecting the company's established position in a specialized industrial niche. Valuation metrics are challenging to interpret positively given the negative earnings, with investors likely looking toward recovery potential in the tungsten market cycle.

Strategic Advantages And Outlook

The company's strategic position derives from its integrated tungsten processing capabilities and established presence in China's industrial materials sector. The outlook remains contingent on recovery in industrial demand for tungsten products, particularly from manufacturing and infrastructure sectors. Management's ability to navigate cyclical pressures while maintaining operational capabilities will be critical for eventual recovery, with the specialized nature of tungsten markets providing potential for improvement when industry conditions normalize.

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