investorscraft@gmail.com

Intrinsic ValueWest China Cement Limited (2233.HK)

Previous CloseHK$3.75
Intrinsic Value
Upside potential
Previous Close
HK$3.75

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

West China Cement Limited is a prominent cement manufacturer operating within China's basic materials sector, primarily serving the construction industry. Its core revenue model is based on the production and sale of cement and related products under its established Yao Bai and Yaobaishuini brands. These products are critical inputs for a wide array of infrastructure projects, including highways, railways, bridges, and major hydroelectric facilities, as well as residential and social infrastructure development. The company has strategically positioned itself to capitalize on regional government-led infrastructure spending and urbanization trends in Western China. Beyond its primary manufacturing operations, it has diversified its business model to include ancillary services such as financial leasing and transportation, creating additional revenue streams and enhancing its integrated service offering. This focus on a key growth region and its supplementary businesses provides a distinct market position, though it remains subject to the cyclical nature of construction activity and broader economic policies.

Revenue Profitability And Efficiency

For the fiscal year, the company generated revenue of HKD 8.34 billion, achieving a net income of HKD 626 million. This translates to a net profit margin of approximately 7.5%, indicating the operational efficiency of its core cement business amidst competitive and input cost pressures. The generation of HKD 2.04 billion in operating cash flow demonstrates strong cash conversion from its earnings.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in its diluted EPS of HKD 0.11. Capital expenditure of HKD -2.21 billion significantly exceeded operating cash flow, indicating a period of heavy investment, likely for capacity expansion or operational upgrades. This substantial outlay suggests a strategic focus on long-term growth rather than short-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.16 billion against a substantial total debt of HKD 11.56 billion. This high leverage ratio is common in capital-intensive industries like cement manufacturing but necessitates careful management of liquidity and interest coverage, particularly in a rising rate environment.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.037. Future growth is intrinsically linked to Chinese infrastructure investment cycles and urbanization policies, which can lead to periods of high volatility in both top-line growth and profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 15.4 billion, the market valuation implies certain expectations for future cash flows and growth. A beta of 0.551 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its defensive characteristics as a basic materials supplier.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on Western China, a region targeted for significant development, and its established brand presence. The outlook is tied to domestic economic policy, infrastructure stimulus, and the company's ability to manage its debt load while navigating industry cycles and cost inflation.

Sources

Company DescriptionProvided 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