investorscraft@gmail.com

Intrinsic ValueChina Oriental Group Company Limited (0581.HK)

Previous CloseHK$1.40
Intrinsic Value
Upside potential
Previous Close
HK$1.40

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

China Oriental Group Company Limited is a significant integrated steel producer operating within China's basic materials sector. Its core revenue model is built on the manufacturing and sale of a diversified portfolio of steel products, including H-section steel for construction, cold rolled and galvanized sheets for appliances, and rebars for residential projects. The company operates through two primary segments: its dominant Iron and Steel division and a smaller Real Estate segment, providing a degree of diversification beyond its core industrial operations. Its market position is reinforced by a vertically integrated approach that encompasses raw material trading, production, and even downstream services like logistics and equipment maintenance, allowing it to capture value across multiple stages of the steel supply chain within its regional focus. This operational structure provides some insulation against raw material price volatility and supports its role as a key supplier to downstream manufacturers in infrastructure and non-residential construction markets across China.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 42.96 billion for the period, demonstrating its significant scale within the steel industry. However, profitability was constrained, with net income of HKD 149.1 million resulting in a thin net margin, reflecting the cyclical and competitive nature of steel manufacturing. Operating cash flow was robust at HKD 2.60 billion, indicating healthy cash generation from core operations despite margin pressure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.04, indicating modest earnings power relative to the share count. The company's capital allocation is heavily oriented towards maintaining its production assets, as evidenced by significant capital expenditures of HKD -1.32 billion. This high level of ongoing investment is typical for capital-intensive heavy industry but pressures overall capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of HKD 3.52 billion, providing a solid liquidity buffer. Total debt is substantial at HKD 16.43 billion, which is characteristic of the capital-intensive steel industry. The company's financial health appears manageable given its operating cash flow generation, though it carries a significant debt load to fund its operations and asset base.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of HKD 0.01 per share. Growth trends are inherently tied to the cyclicality of the steel and construction sectors in China, which are influenced by macroeconomic conditions, government infrastructure spending, and real estate development activity, leading to potential volatility in top-line performance.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.51 billion, the market valuation reflects the challenges of the sector, including thin margins and high capital intensity. The beta of 1.014 indicates that the stock's price movement is closely aligned with broader market movements, suggesting investors view it as having average systematic risk for its market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated operations, product diversification, and established position in the Chinese steel market. The outlook remains dependent on domestic demand for construction and infrastructure, commodity price cycles, and the company's ability to manage costs effectively within a competitive and often oversupplied industry landscape.

Sources

Company DescriptionHong 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