investorscraft@gmail.com

Intrinsic ValueInner Mongolia Baotou Steel Union Co., Ltd. (600010.SS)

Previous Close$2.51
Intrinsic Value
Upside potential
Previous Close
$2.51

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

Inner Mongolia Baotou Steel Union Co., Ltd. operates as a significant steel producer in China's basic materials sector, functioning as a subsidiary of Baotou Iron & Steel Group. The company's core revenue model centers on manufacturing and selling steel products, serving industrial and construction markets with its production capabilities. Operating within China's vast steel industry, the company maintains a regional stronghold in Inner Mongolia while competing in a highly cyclical and competitive national market characterized by overcapacity and margin pressures. Its market position reflects that of a mid-tier integrated steel producer leveraging local resources and parent company support to maintain operational scale amid challenging industry conditions that demand efficiency and cost control.

Revenue Profitability And Efficiency

The company generated CNY 68.1 billion in revenue with modest net income of CNY 265 million, reflecting thin margins in the competitive steel sector. Operating cash flow of CNY 2.38 billion demonstrates basic operational functionality, though capital expenditures of CNY -1.84 billion indicate significant ongoing investment requirements. The minimal net income relative to substantial revenue highlights the margin compression typical of capital-intensive basic materials businesses operating in challenging market conditions.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0058 reflects extremely modest earnings power relative to the company's substantial asset base and revenue scale. The minimal profitability indicates challenges in generating adequate returns on invested capital, a common issue in the capital-intensive steel industry during periods of weak pricing and high input costs. The company's capital efficiency appears constrained by industry cyclicality and competitive pressures.

Balance Sheet And Financial Health

The balance sheet shows CNY 14.1 billion in cash against CNY 26.0 billion in total debt, indicating moderate leverage within the capital-intensive steel industry. The cash position provides some liquidity buffer, though debt levels require careful management given the cyclical nature of steel markets. The financial structure appears typical for integrated steel producers operating with substantial fixed assets and working capital requirements.

Growth Trends And Dividend Policy

The company maintains a nominal dividend of CNY 0.002 per share, reflecting conservative distribution policy amid challenging industry conditions. Growth prospects appear constrained by steel industry overcapacity, environmental regulations, and economic cyclicality in China's construction and manufacturing sectors. The minimal dividend payout ratio suggests priority on capital preservation rather than shareholder returns in the current market environment.

Valuation And Market Expectations

With a market capitalization of CNY 113.7 billion, the company trades at approximately 1.7 times revenue, reflecting market expectations for eventual margin recovery in the cyclical steel industry. The low beta of 0.102 suggests the market perceives the stock as relatively defensive within the volatile materials sector, possibly due to state ownership or regional market positioning.

Strategic Advantages And Outlook

The company benefits from its affiliation with Baotou Iron & Steel Group and strategic location in resource-rich Inner Mongolia. However, the outlook remains challenged by industry overcapacity, environmental compliance costs, and fluctuating demand from construction and manufacturing sectors. Success depends on operational efficiency improvements, potential industry consolidation, and adaptation to China's evolving economic structure emphasizing quality over quantity in steel production.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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