investorscraft@gmail.com

Intrinsic ValueChina Shanshui Cement Group Limited (0691.HK)

Previous CloseHK$0.59
Intrinsic Value
Upside potential
Previous Close
HK$0.59

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 Shanshui Cement Group operates as a vertically integrated cement and building materials producer serving China's massive construction sector. The company's core revenue model centers on manufacturing and selling cement, clinker, and concrete products, supplemented by complementary operations including limestone mining, concrete aggregates production, and equipment maintenance services. As a significant regional player in China's fragmented cement industry, the company leverages its integrated operations from raw material extraction to finished product distribution. Its market position is characterized by serving infrastructure and real estate development projects across its operational regions, though it faces intense competition from both state-owned enterprises and larger private cement producers. The company maintains additional revenue streams through coal sales, railway line development, and machinery exports, providing some diversification within the construction materials ecosystem while remaining heavily exposed to cyclical construction demand patterns in the Chinese market.

Revenue Profitability And Efficiency

The company generated HKD 14.51 billion in revenue for the period but reported a net loss of HKD 140.61 million, indicating significant margin pressure. Despite the negative bottom line, operating cash flow remained positive at HKD 538.17 million, suggesting some operational cash generation capability. The diluted EPS of -HKD 0.0323 reflects the challenging profitability environment faced during the reporting period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the net loss position, though positive operating cash flow indicates some underlying business resilience. The absence of capital expenditures reported suggests either minimal investment in capacity expansion or potential reporting classification differences. The company's ability to generate operational cash despite negative net income points to working capital management effectiveness in a difficult market environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 2.18 billion in cash against HKD 5.44 billion in total debt, indicating a leveraged position with moderate liquidity. The debt-to-equity structure suggests significant financial leverage, which may create interest coverage challenges given current profitability levels. The cash position provides some buffer for ongoing operations but may be insufficient for major strategic initiatives without additional financing.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's loss-making position and likely focus on preserving capital. Growth trends appear challenged given the negative profitability, reflecting broader headwinds in China's construction materials sector. The company's performance is closely tied to Chinese infrastructure spending cycles and real estate market conditions.

Valuation And Market Expectations

With a market capitalization of HKD 4.22 billion, the company trades at a negative earnings multiple due to recent losses. The beta of 0.322 suggests lower volatility than the broader market, possibly reflecting the defensive nature of basic materials stocks. Market expectations appear tempered given the challenging operating environment and leveraged balance sheet position.

Strategic Advantages And Outlook

The company's vertically integrated operations provide cost control advantages through control of limestone resources and production processes. Its regional presence in China's construction market offers exposure to infrastructure development, though current market conditions remain challenging. The outlook depends heavily on Chinese economic stimulus measures and construction sector recovery, with operational efficiency improvements critical for returning to profitability.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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