investorscraft@gmail.com

Intrinsic ValueShougang Century Holdings Limited (0103.HK)

Previous CloseHK$2.98
Intrinsic Value
Upside potential
Previous Close
HK$2.98

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

Shougang Century Holdings Limited is a specialized manufacturer operating within the global basic materials sector, specifically focused on producing high-tensile steel cords for radial tires and other industrial wires. Its core revenue model is driven by the manufacturing and direct sale of these specialized steel products to tire manufacturers and industrial clients worldwide, with significant export operations spanning Europe, the Middle East, Africa, and the Americas. The company operates under the established Eastern brand, which supports its market positioning as a niche supplier in a capital-intensive industry. While it maintains a focused product portfolio centered on tire reinforcement materials, it also engages in ancillary activities including property investment and the provision of management and consulting services, diversifying its income streams beyond its primary industrial manufacturing base. This dual approach allows it to navigate cyclical demand in the steel sector while leveraging its expertise in metallurgy and industrial production.

Revenue Profitability And Efficiency

The company generated HKD 2.40 billion in revenue for the period. Profitability was modest, with net income of HKD 31.65 million, resulting in thin margins. Operating cash flow was strong at HKD 162.00 million, significantly exceeding net income, indicating healthy cash conversion from its core manufacturing operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0155. The substantial positive operating cash flow of HKD 162.00 million, against capital expenditures of HKD 52.81 million, demonstrates the company's ability to generate cash from its asset base, funding investments and potentially supporting its dividend policy.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 374.21 million against total debt of HKD 587.87 million. This indicates a leveraged but manageable financial structure, with liquidity available to meet near-term obligations. The company's beta of 0.612 suggests lower volatility than the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation strategy by paying a dividend of HKD 0.0171 per share, which exceeds its diluted EPS. This indicates a commitment to returning capital, potentially supported by its strong operating cash flow generation despite modest bottom-line profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.09 billion, the market values the company at a significant multiple of its earnings, reflecting expectations for its niche market position and cash-generative business model. The valuation incorporates its export-oriented growth potential and specialized industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within a specific segment of the steel cord market for radial tires. Its outlook is tied to global automotive and industrial demand, with its export footprint providing diversification. Its ability to maintain strong cash flow supports its operational flexibility and dividend commitments.

Sources

Company Annual ReportHong Kong 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