investorscraft@gmail.com

Intrinsic ValueBaoshan Iron & Steel Co., Ltd. (600019.SS)

Previous Close$7.30
Intrinsic Value
Upside potential
Previous Close
$7.30

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

Baoshan Iron & Steel Co., Ltd. is a leading integrated steel producer in China, operating within the Basic Materials sector. Its core revenue model is the manufacture and sale of a diversified portfolio of high-value-added steel products, including hot-rolled, cold-rolled, heavy plates, pipes, and specialty steels. These products are critical inputs for key downstream industries such as automotive manufacturing, home appliances, petrochemicals, machinery, energy, and transportation infrastructure, creating a broad and resilient demand base. The company leverages its extensive production capabilities and technological expertise to serve both domestic and international markets, positioning itself as a strategic supplier to China's industrial ecosystem. Its comprehensive offering, from standard carbon steel to advanced grain-oriented electrical steel and aluminized plates, allows it to capture value across various market segments. Baosteel's market position is strengthened by its scale, integration, and focus on product quality and technical service, making it a benchmark for the industry in the Asia-Pacific region and a significant player globally.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 322.1 billion for the period, underscoring its significant scale of operations. However, net income of CNY 7.4 billion indicates compressed profitability margins, a common challenge in the cyclical steel industry. Operating cash flow of CNY 27.7 billion remained robust, providing essential liquidity to fund operations and strategic initiatives despite the pressured bottom line.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.34, reflecting the company's earnings power in a challenging market environment. Capital expenditures of CNY 19.3 billion signify a substantial ongoing investment in maintaining and modernizing production assets. The strong operating cash flow effectively covers these investments, demonstrating disciplined capital allocation and operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 26.2 billion. Total debt is reported at CNY 33.1 billion. The company maintains a moderate leverage profile, supported by its strong market position and cash generation capabilities, which provides financial flexibility to navigate industry cycles.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.21 per share. Its growth is intrinsically tied to the performance of its end-markets, particularly automotive and construction in China. Future trends will likely be influenced by domestic economic policies, global commodity cycles, and the company's ability to advance its high-value product mix.

Valuation And Market Expectations

With a market capitalization of approximately CNY 148.7 billion, the market valuation reflects the company's dominant industry position. A beta of 0.717 suggests the stock is less volatile than the broader market, which is typical for a large, established basic materials company. The valuation incorporates expectations for a recovery from cyclical lows.

Strategic Advantages And Outlook

Baosteel's key advantages include its integrated operations, technological prowess in producing advanced steels, and its strategic role in China's industrial supply chain. The outlook is cautiously optimistic, contingent on a rebound in key demand sectors and the company's continued execution on operational efficiency and product innovation to enhance margins in a competitive global landscape.

Sources

Company Annual ReportPublic Financial Disclosures

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