investorscraft@gmail.com

Intrinsic ValueChina Tianrui Group Cement Company Limited (1252.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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 Tianrui Group Cement Company Limited is a prominent producer and distributor of essential construction materials, including clinker, cement, and limestone aggregates, operating within the People's Republic of China. Its core revenue model is built on the sale of these bulk commodities to a diversified client base comprising real estate developers, concrete manufacturers, and other industrial customers, making it a key supplier in the nation's vast infrastructure and property development sectors. The company's strategic positioning within the basic materials industry is defined by its integrated production and distribution capabilities, which allow it to serve the cyclical yet critical construction market. As a subsidiary of Yu Kuo Company Limited, it leverages its established operational footprint and long-standing industry relationships to maintain a competitive stance in a fragmented but highly competitive market, where scale, cost efficiency, and regional presence are paramount for sustained performance.

Revenue Profitability And Efficiency

The company generated HKD 6.12 billion in revenue for the period, achieving a net income of HKD 279.4 million. This translates to a net profit margin of approximately 4.6%, indicating modest profitability in a competitive and capital-intensive industry. Operating cash flow was strong at HKD 1.55 billion, significantly exceeding capital expenditures, which demonstrates solid cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.095, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow of HKD 1.55 billion, which far surpassed the HKD 374.9 million spent on capital expenditures, highlights efficient conversion of earnings into cash and a capacity for self-funded reinvestment or debt reduction.

Balance Sheet And Financial Health

The balance sheet shows a high gross debt level of HKD 12.84 billion against cash and equivalents of HKD 915.1 million, indicating a significant leverage position. This elevated debt burden is a key factor for assessing financial risk, though it is partially mitigated by the company's ability to generate robust operating cash flows.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, suggesting a retention of all earnings, likely to fund operations or manage its substantial debt load. Growth trends must be evaluated in the context of the highly cyclical Chinese construction and real estate markets, which directly influence demand for its products.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.06 billion, the market valuation appears low relative to the company's revenue base. A negative beta of -0.832 suggests the stock has historically moved inversely to the broader market, which may reflect unique sector-specific risks and investor sentiment regarding the Chinese property sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established production infrastructure and role as a key supplier in a massive market. The primary outlook considerations are its high financial leverage and exposure to the cyclicality and regulatory environment of the Chinese construction and real estate industries.

Sources

Company FilingsPublic 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