investorscraft@gmail.com

Intrinsic ValueShanghai Zhongzhou Special Alloy Materials Co., Ltd. (300963.SZ)

Previous Close$19.81
Intrinsic Value
Upside potential
Previous Close
$19.81

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

Shanghai Zhongzhou Special Alloy Materials operates as a specialized manufacturer of high-performance metal alloys, focusing on cobalt-based and nickel-based high-temperature materials essential for demanding industrial applications. The company generates revenue through the research, development, production, and sale of diverse product forms including castings, forgings, welding wires, and advanced 3D metal printing powders. Its comprehensive service offering extends to precision machining, welding services, and specialized surfacing equipment, creating a vertically integrated solution provider model within the advanced materials sector. Operating in the industrials sector with a focus on metal fabrication, Shanghai Zhongzhou serves critical industries including nuclear power, military applications, shipbuilding, petrochemicals, and new energy sectors across approximately 30 countries globally. The company has established a niche position by catering to high-end manufacturing equipment and core component requirements where material performance under extreme conditions is paramount. This strategic focus on technically demanding applications provides insulation from commoditized competition while creating significant barriers to entry through required certifications and technical expertise. The company's international footprint and diverse industrial client base demonstrate its capability to meet global quality standards and complex customer specifications across multiple high-value sectors.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately 1.08 billion CNY with net income of 95.5 million CNY, translating to a net margin of approximately 8.9%. Operating cash flow was positive at 60.3 million CNY, though capital expenditures of -185.8 million CNY resulted in negative free cash flow. The company maintains a disciplined approach to cost management while investing in production capacity and technological capabilities to support future growth initiatives in specialized alloy markets.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of 0.29 CNY for the fiscal year. While operating cash flow generation was positive, significant capital investments in property, plant and equipment resulted in substantial negative free cash flow. This investment pattern reflects the capital-intensive nature of specialized metals manufacturing and the company's strategic focus on expanding production capabilities and technological advancement in high-performance alloy materials.

Balance Sheet And Financial Health

Shanghai Zhongzhou maintains a conservative financial structure with cash and equivalents of 119.5 million CNY against total debt of 296.5 million CNY. The balance sheet indicates adequate liquidity for ongoing operations, though the debt level reflects strategic investments in manufacturing capacity. The company's financial position supports its research-intensive business model while maintaining operational flexibility in the capital-intensive specialty metals industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of 0.055 CNY, demonstrating commitment to capital returns despite ongoing capital investment requirements. Growth trends are supported by demand from high-technology sectors including nuclear power, new energy, and advanced manufacturing, though specific historical growth rates are not verifiable from the provided data. The company's international expansion and diverse industrial applications provide multiple growth vectors.

Valuation And Market Expectations

With a market capitalization of approximately 8.59 billion CNY and a beta of 0.82, the market appears to value Shanghai Zhongzhou as a relatively stable specialty materials provider within the industrials sector. The valuation reflects expectations for continued demand from high-technology manufacturing sectors and the company's niche positioning in technically demanding alloy applications. The moderate beta suggests investors perceive lower systematic risk compared to the broader market.

Strategic Advantages And Outlook

Shanghai Zhongzhou's strategic advantages stem from its technical expertise in high-performance alloys and diversified industrial customer base. The company's focus on research-intensive materials for extreme environments creates significant barriers to entry. The outlook remains positive given increasing demand from nuclear power, new energy, and advanced manufacturing sectors, though performance is contingent on maintaining technological leadership and managing capital investment efficiency in this specialized segment.

Sources

Company DescriptionFinancial Data Provided

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