investorscraft@gmail.com

Intrinsic ValueChongqing Shunbo Aluminum Co.,Ltd. (002996.SZ)

Previous Close$8.42
Intrinsic Value
Upside potential
Previous Close
$8.42

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

Chongqing Shunbo Aluminum operates as a specialized producer of recycled aluminum alloy ingots, serving China's industrial manufacturing sector. The company's core revenue model centers on transforming scrap aluminum into high-quality alloy products through energy-efficient recycling processes. Its output supplies diverse downstream industries including automotive manufacturing, particularly benefiting from the growth in new energy vehicles, as well as general machinery, communication equipment, electronic appliances, and consumer goods. Within China's aluminum sector, Shunbo Aluminum occupies a distinct niche focused on circular economy principles, positioning itself as an environmentally conscious alternative to primary aluminum production. The company leverages its Chongqing location to serve industrial hubs in southwestern China while competing in a fragmented but growing recycled metals market. Its strategic focus on recycled materials aligns with national sustainability goals while catering to manufacturers seeking cost-effective and greener material inputs for their production processes.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 13.98 billion for the period, demonstrating significant scale in its operations. However, profitability appears constrained with net income of CNY 65.0 million, resulting in thin margins. Operating cash flow of CNY 433.1 million indicates reasonable cash generation from core activities, though capital expenditures of CNY 446.4 million suggest ongoing investment in production capacity. The modest net income relative to revenue highlights the competitive and potentially margin-sensitive nature of the recycled aluminum market.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.10, reflecting the company's current earnings capacity. The relationship between operating cash flow and capital expenditures indicates the business is essentially funding its investment needs from operations. The capital-intensive nature of the industry is evident in the substantial capex outlay, which nearly matches operating cash flow generation. This suggests the company must continuously reinvest to maintain and potentially expand its production capabilities in a competitive market environment.

Balance Sheet And Financial Health

The balance sheet shows significant cash reserves of CNY 1.96 billion, providing substantial liquidity. However, total debt of CNY 7.16 billion indicates a leveraged financial structure. The company's debt load relative to its equity base and earnings capacity warrants monitoring, particularly given the cyclical nature of commodity businesses. The substantial cash position does provide a buffer against operational volatility and potential interest rate fluctuations affecting its debt servicing costs.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.05 per share, indicating a commitment to shareholder returns despite modest profitability. The payout ratio suggests a balanced approach to capital allocation between reinvestment and distributions. Growth trends will likely depend on capacity utilization rates, aluminum price dynamics, and demand from key end-markets like automotive and industrial manufacturing, particularly the expanding new energy vehicle segment in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.08 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and leverage. The beta of 0.40 suggests lower volatility compared to the broader market, possibly indicating perceived stability in its business model or limited speculative interest. Valuation metrics likely incorporate expectations for margin improvement and debt reduction to unlock shareholder value.

Strategic Advantages And Outlook

The company's strategic position in recycled aluminum aligns with China's environmental policies and circular economy initiatives. Its focus on serving the automotive and new energy vehicle sectors provides exposure to growing industrial segments. Key challenges include managing debt levels while navigating commodity price fluctuations. The outlook depends on executing operational efficiencies, potentially expanding higher-margin product offerings, and leveraging China's transition toward sustainable manufacturing practices.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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