investorscraft@gmail.com

Intrinsic ValueChina National Building Material Company Limited (3323.HK)

Previous CloseHK$5.62
Intrinsic Value
Upside potential
Previous Close
HK$5.62

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 National Building Material Company Limited operates as a comprehensive building materials conglomerate, primarily generating revenue through the production and sale of cement, concrete, glass fiber, and advanced composite materials. Its diversified portfolio spans five core segments: Cement, Concrete, New Materials, Engineering Services, and Other operations, catering to large-scale infrastructure and construction projects. The company leverages its extensive integrated supply chain to serve both domestic and international markets, positioning itself as a critical supplier in global construction value chains. Beyond manufacturing, it provides specialized engineering technical services and equipment procurement for cement and glass producers, adding a high-value service layer to its traditional product offerings. This dual revenue model—combining bulk material sales with technical expertise—solidifies its role as an essential industrial partner rather than just a commodity supplier. Its expansive geographic footprint across China, Europe, the Middle East, Southeast Asia, and other regions mitigates regional economic volatility and capitalizes on global infrastructure development trends, reinforcing its systemic importance in the basic materials sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 181.3 billion for the period, demonstrating its significant scale in the building materials sector. Net income stood at HKD 2.9 billion, resulting in a net profit margin of approximately 1.6%, reflecting the capital-intensive and competitive nature of its core cement and concrete operations. Operating cash flow generation was robust at HKD 23.2 billion, indicating effective management of working capital despite margin pressures.

Earnings Power And Capital Efficiency

Diluted earnings per share of HKD 0.28 reflects the company's earnings capacity relative to its substantial share base. The significant capital expenditures of HKD 18.2 billion highlight the ongoing investment required to maintain production facilities and develop new materials technologies. The company's operating cash flow adequately covers these investments, supporting continued operational development.

Balance Sheet And Financial Health

The company maintains HKD 23.5 billion in cash and equivalents against total debt of HKD 194.5 billion, indicating a leveraged capital structure typical for capital-intensive industrial companies. The high debt level reflects the substantial infrastructure investments required for cement production and materials manufacturing, necessitating careful liquidity management given the cyclical nature of construction markets.

Growth Trends And Dividend Policy

The company has maintained a dividend distribution policy with a dividend per share of HKD 0.17263, representing a payout from current earnings. Growth prospects are tied to global infrastructure development cycles, with particular exposure to Chinese construction activity and international expansion opportunities in emerging markets through its diversified geographic presence.

Valuation And Market Expectations

With a market capitalization of approximately HKD 42.3 billion and a beta of 1.075, the market prices the company with moderate sensitivity to broader market movements. The valuation reflects expectations for continued infrastructure demand while accounting for the cyclicality and capital intensity of the building materials industry.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration across building material segments, technical service capabilities, and global distribution reach. The outlook depends on infrastructure investment cycles, particularly in China, and the company's ability to navigate environmental regulations while developing higher-margin new materials to diversify beyond traditional cement products.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsBloomberg 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