investorscraft@gmail.com

Intrinsic ValueShandong Iron and Steel Company Ltd. (600022.SS)

Previous Close$1.65
Intrinsic Value
Upside potential
Previous Close
$1.65

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

Shandong Iron and Steel Company Ltd. operates as a major integrated steel producer within China's basic materials sector, generating revenue through the manufacturing and global distribution of diverse steel products. The company's core offerings include steel plates, hot-rolled and cold-rolled coils, H-beams, and ribbed steel bars, serving critical end markets such as automotive manufacturing, construction infrastructure, shipbuilding, petroleum, railways, and machinery industries. As a subsidiary of the state-owned Shandong Iron & Steel Group, the company benefits from vertical integration and scale advantages while competing in a highly cyclical global steel market characterized by intense price competition and fluctuating raw material costs. Its market position is strengthened by extensive domestic operations and international export channels across the United States, Europe, and Asia, though it faces structural challenges from industry overcapacity and environmental regulations impacting traditional steel production methods.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 82.1 billion, reflecting its significant scale in the steel industry. However, profitability remains challenged with a net loss of CNY 2.26 billion and negative diluted EPS of -0.21 CNY, indicating margin pressure from industry cyclicality and cost structures. Operating cash flow of CNY 202 million suggests some operational cash generation despite the net loss position.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss, though positive operating cash flow indicates some underlying operational cash generation capability. Capital expenditures of CNY -341 million represent necessary investments in maintaining production facilities and potentially upgrading technology, though the negative earnings impact capital return metrics and reinvestment capacity.

Balance Sheet And Financial Health

The balance sheet shows CNY 4.86 billion in cash against total debt of CNY 25.65 billion, indicating significant leverage common in capital-intensive steel production. The debt burden relative to cash reserves and ongoing losses may constrain financial flexibility, though state-owned enterprise backing potentially provides additional support during industry downturns.

Growth Trends And Dividend Policy

Current financial performance reflects industry-wide challenges rather than growth, with no dividend distribution indicated. The steel sector's cyclical nature suggests recovery potential tied to macroeconomic conditions, infrastructure investment, and automotive demand, though structural overcapacity remains a persistent industry headwind affecting growth prospects.

Valuation And Market Expectations

With a market capitalization of CNY 16.45 billion, the company trades at a significant discount to revenue, reflecting market skepticism about near-term profitability recovery. The low beta of 0.429 suggests relative defensive characteristics compared to broader market volatility, possibly due to state ownership and essential industry positioning.

Strategic Advantages And Outlook

Key advantages include vertical integration within a major state-owned group, diversified product portfolio, and established international distribution channels. The outlook depends on industry consolidation, capacity optimization, and potential government support for strategic basic materials sectors, though environmental regulations and global trade dynamics present ongoing challenges.

Sources

Company financial reportsStock exchange disclosuresIndustry analysis reports

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