investorscraft@gmail.com

Intrinsic ValueMaanshan Iron & Steel Company Limited (0323.HK)

Previous CloseHK$2.71
Intrinsic Value
Upside potential
Previous Close
HK$2.71

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

Maanshan Iron & Steel operates as a vertically integrated steel producer in China's basic materials sector, generating revenue through manufacturing and selling a comprehensive portfolio of steel products including plates, section steels, wire rods, and specialized rail equipment. The company's core business model encompasses the entire steel production chain from iron ore processing to finished products, supplemented by trading activities in raw materials and steel products. Operating in the highly competitive Chinese steel industry, the company maintains its market position through diversified product offerings that serve construction, infrastructure, and railway sectors. Its integrated operations include coke production, metallurgy processing, and energy generation, providing cost synergies while exposing it to cyclical demand patterns and raw material price volatility. The company's specialization in rail wheels and bogies represents a niche market segment, though its overall positioning remains challenged by industry overcapacity and environmental regulations affecting traditional steel manufacturers.

Revenue Profitability And Efficiency

The company reported HKD 81.8 billion in revenue for the period but experienced significant profitability challenges with a net loss of HKD 4.66 billion. Operating cash flow of HKD 961 million indicates some operational cash generation despite the net loss, though capital expenditures of HKD 1.68 billion exceeded operating cash flow, reflecting ongoing investment requirements. The negative EPS of HKD -0.61 underscores the difficult operating environment facing the steel sector during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by industry headwinds, as evidenced by the substantial net loss. The negative earnings performance suggests challenges in achieving adequate returns on invested capital. Operating cash generation, while positive, remains insufficient to cover capital investment requirements, indicating pressure on capital efficiency metrics. The company's ability to generate sustainable earnings is likely dependent on steel price recovery and operational improvements.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.43 billion in cash against total debt of HKD 17.17 billion, indicating a leveraged position with debt substantially exceeding liquid assets. This debt level, combined with recent losses, may constrain financial flexibility. The company's ability to service debt obligations will depend on operational cash flow generation and potential asset sales or refinancing options in challenging market conditions.

Growth Trends And Dividend Policy

Current performance reflects contraction rather than growth, with no dividend distribution during the period. The steel industry's cyclical nature suggests recovery potential, but near-term growth prospects appear limited given the reported losses. The absence of dividends aligns with the company's need to preserve cash during this challenging operational period and focus on financial stability.

Valuation And Market Expectations

With a market capitalization of HKD 27.9 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 1.26 indicates higher volatility than the market, reflecting sensitivity to economic cycles and steel industry dynamics. Market expectations likely incorporate anticipation of eventual sector recovery, though current valuation must account for the company's financial challenges and leveraged position.

Strategic Advantages And Outlook

The company's integrated operations and diversified product portfolio provide some competitive advantages, particularly in specialized rail equipment. However, the outlook remains challenging due to industry overcapacity, environmental regulations, and economic cyclicality. Success will depend on operational efficiency improvements, cost management, and potential industry consolidation. The specialized rail products segment may offer differentiation opportunities in an otherwise commoditized market.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial statements

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