investorscraft@gmail.com

Intrinsic ValueXiwang Special Steel Company Limited (1266.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Xiwang Special Steel operates as a vertically integrated electric arc furnace-based steel manufacturer in China's competitive basic materials sector. The company generates revenue through four distinct segments: production of ordinary steel products like rebars for construction, specialized steel alloys for machinery and automotive bearings, commodity trading of raw materials including iron ore and coke, and by-product sales from its manufacturing processes. Its market position centers on serving domestic infrastructure and construction demand while supplying specialized alloy steels to industrial manufacturers, particularly in the automotive supply chain. The company maintains operational integration from raw material procurement through finished product sales, though it faces intense competition in China's fragmented steel industry where scale and cost efficiency are critical determinants of profitability.

Revenue Profitability And Efficiency

The company reported revenue of HKD 14.46 billion for FY2022 but experienced significant financial stress with a net loss of HKD 1.33 billion. Operating cash flow was negative HKD 506.6 million, indicating substantial operational challenges. Capital expenditures of HKD 231.4 million suggest ongoing investment in production capabilities despite the difficult financial performance during this period.

Earnings Power And Capital Efficiency

Xiwang Special Steel demonstrated severe earnings pressure with diluted EPS of -HKD 0.56, reflecting the substantial net loss relative to its share count. The negative operating cash flow combined with capital expenditures indicates strained capital efficiency. The company's ability to generate returns on invested capital appears significantly challenged given the current operational and market conditions.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with cash and equivalents of HKD 311.6 million against total debt of HKD 4.48 billion, creating a substantial leverage position. This debt-to-cash ratio indicates potential liquidity constraints and heightened financial risk. The company's financial health appears strained given the combination of operating losses and significant debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made in FY2022, consistent with the company's loss position and cash flow challenges. The negative growth trends in profitability and cash generation suggest the company is prioritizing operational stability and liquidity preservation over shareholder returns. Current conditions do not support a sustainable dividend policy until operational turnaround is achieved.

Valuation And Market Expectations

With a market capitalization of approximately HKD 23.7 million, the market appears to be pricing significant challenges ahead. The beta of 1.124 indicates slightly higher volatility than the market, reflecting the cyclical nature of the steel industry and company-specific operational risks. Current valuation suggests market expectations remain cautious regarding recovery prospects.

Strategic Advantages And Outlook

The company's vertical integration and specialization in electric arc furnace technology provide some operational advantages in raw material flexibility. However, the outlook remains challenging given the losses, high leverage, and competitive industry dynamics. Success will depend on improving operational efficiency, managing debt levels, and navigating China's evolving steel market regulations and demand patterns.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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