investorscraft@gmail.com

Intrinsic ValueBengang Steel Plates Co., Ltd. (200761.SZ)

Previous Close$1.25
Intrinsic Value
Upside potential
Previous Close
$1.25

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

Bengang Steel Plates Co., Ltd. operates as a significant integrated steel producer in China's basic materials sector, specializing in the manufacturing and distribution of ferrous metal products. Its core revenue model is built on the production and sale of a diversified portfolio of steel products, including hot-rolled and cold-rolled sheets, special steel, and crude steel. These products serve a broad industrial clientele across critical end-markets such as automotive manufacturing for surface panels, home appliances, petrochemical pipelines, shipbuilding, and construction. The company enhances its market reach through extensive export operations to approximately 60 countries, complemented by ancillary activities in power generation, coal chemical processing, and import/export trade. As a subsidiary of the state-influenced Benxi Steel & Iron (Group) Co. Ltd., it benefits from vertical integration and established supply chains within China's industrial heartland. Its market position is that of a major regional supplier, deeply embedded in the infrastructure and manufacturing ecosystems, though it operates in the highly competitive and cyclical global steel industry where pricing and demand are heavily influenced by macroeconomic conditions and government policy.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of HKD 51.3 billion, underscoring its significant scale of operations. However, this was accompanied by a net loss of HKD 5.0 billion, indicating severe pressure on profitability amidst challenging market conditions. The company maintained a positive operating cash flow of HKD 1.1 billion, which, while a positive signal for liquidity, was significantly overshadowed by the substantial net loss, pointing to issues with cost structures or asset impairments.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 1.23 reflects the considerable net loss incurred during the period. Capital expenditures of HKD 975 million indicate ongoing investment in maintaining and potentially upgrading production facilities. The relationship between the negative earnings and the level of capital investment suggests strained capital efficiency, as significant expenditures were not translated into profitable operations during this cycle.

Balance Sheet And Financial Health

The company's financial position shows a cash and equivalents balance of HKD 2.5 billion, providing a liquidity buffer. This is contrasted against a substantial total debt burden of HKD 10.5 billion, indicating a leveraged balance sheet. The high debt level relative to cash and negative profitability raises concerns about financial health and the company's ability to service its obligations, particularly in a sustained industry downturn.

Growth Trends And Dividend Policy

The reported financial results point to a contractionary phase, with a significant net loss highlighting the cyclical pressures facing the steel industry. In line with this unprofitable performance and the need to preserve cash, the company's dividend per share was zero, suspending returns to shareholders. The trends reflect the company's vulnerability to macroeconomic swings affecting global steel demand and pricing.

Valuation And Market Expectations

With a market capitalization of approximately HKD 15.5 billion, the market valuation appears to factor in the company's substantial revenue base but also its current lack of profitability and high debt load. A beta of 0.69 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its status as a state-influenced entity, though this does not insulate it from industry-wide cyclicality.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated operations, diverse product portfolio, and established export network. Being part of a larger steel group provides potential operational synergies and support. The outlook remains intrinsically tied to the recovery of the Chinese and global steel markets, demand from key sectors like automotive and construction, and the company's ability to navigate high debt levels while improving cost efficiency to return to profitability.

Sources

Company FinancialsShenzhen Stock Exchange

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