investorscraft@gmail.com

Intrinsic ValueCSSC Science& Technology Co., Ltd (600072.SS)

Previous Close$11.48
Intrinsic Value
Upside potential
Previous Close
$11.48

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

CSSC Science & Technology Co., Ltd. operates as a specialized industrial manufacturer within China's basic materials sector, focusing on the fabrication and sale of large-scale steel structures and integrated mechanical engineering projects. Its core revenue model is driven by contract-based manufacturing and project execution, serving critical infrastructure and heavy industry clients. The company's diverse product portfolio includes marine LPG tanks, pressure vessels, port machinery, and various marine products, positioning it as a key supplier to the shipping, energy, and port logistics industries. As a subsidiary of the state-owned China State Shipbuilding Corporation (CSSC), the company benefits from a stable parentage and entrenched relationships within China's vast industrial and defense ecosystems. This affiliation provides not only a reliable stream of projects but also a significant competitive moat in securing large, government-linked contracts, particularly in offshore engineering and naval support sectors. Its market position is that of a niche industrial enabler, leveraging its engineering expertise and state-backing to cater to the demanding specifications of national strategic projects, though it operates in a highly competitive and cyclical heavy manufacturing landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 8.42 billion, achieving a net income of CNY 146 million, which indicates a relatively thin net profit margin of approximately 1.7%. This modest profitability, coupled with negative capital expenditures of CNY -5.33 billion, suggests significant asset sales or divestitures impacting cash flow from investing activities during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.097, reflecting the company's current earnings power. Operating cash flow was positive at CNY 244 million, but this was substantially overshadowed by the large negative capex figure, indicating a period of significant portfolio rationalization rather than organic investment in productive capacity.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 11.32 billion. However, this is offset by a high total debt load of CNY 17.25 billion, resulting in a leveraged financial structure. The net debt position requires careful management of refinancing risks and interest coverage.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.03 per share. Growth trends appear mixed, with the significant negative capex potentially signaling a strategic shift or contraction in its capital asset base rather than expansion-oriented investment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.70 billion and a beta of 0.773, the market prices this stock with lower volatility than the broader market. The valuation appears to reflect its status as a state-influenced industrial player with moderate growth expectations and leverage concerns.

Strategic Advantages And Outlook

Its primary strategic advantage is its affiliation with the CSSC group, providing project flow and stability. The outlook is tied to China's infrastructure and naval spending, though high leverage and low margins present ongoing challenges for value creation and operational efficiency.

Sources

Company FinancialsShanghai Stock Exchange

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