investorscraft@gmail.com

Intrinsic ValueXiNing Special Steel Co., Ltd. (600117.SS)

Previous Close$2.90
Intrinsic Value
Upside potential
Previous Close
$2.90

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

XiNing Special Steel Co., Ltd. operates as a specialized steel producer in China's basic materials sector, focusing on the smelting and rolling of high-value specialty steel products. The company generates revenue through manufacturing and selling carbon structure steel, bearing steel, die steel, stainless steel, and spring steel to diverse industrial sectors including automotive, railway, construction machinery, and petroleum equipment. Its business model integrates vertical operations from raw material processing through coal coking to finished steel production, while also maintaining a secondary real estate development segment. Operating from its Xining base, the company serves demanding industrial applications requiring specific metallurgical properties, positioning itself in the niche special steel market rather than competing in bulk commodity steel. This specialization allows it to target higher-margin applications though it faces intense competition from both domestic and international specialty steel producers in China's consolidated steel industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.72 billion but experienced significant financial challenges with a net loss of CNY 863 million and negative diluted EPS of CNY -0.27. Operating cash flow was negative at CNY -111 million, indicating substantial operational strain despite capital expenditures of only CNY -31 million. These metrics reflect severe profitability issues and inefficient cash generation in the current operating environment.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained as evidenced by the substantial net loss and negative operating cash flow. The modest capital expenditure level suggests limited investment in capacity expansion or modernization, potentially impacting future competitive positioning. The company's ability to generate returns on invested capital is currently compromised by operational challenges and market pressures.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with cash and equivalents of CNY 103 million against total debt of CNY 424 million, indicating potential liquidity concerns. The debt level, while not excessive relative to the industry, becomes more concerning given the company's negative cash flow generation and ongoing operational losses that may challenge debt servicing capabilities.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company suspending dividend payments entirely. The absence of dividends reflects preservation of capital during this challenging period. The negative financial performance suggests the company is in a defensive posture rather than pursuing expansion, focusing instead on navigating industry headwinds and operational restructuring.

Valuation And Market Expectations

With a market capitalization of CNY 11.17 billion and negative earnings, traditional valuation metrics are not meaningful. The beta of 0.66 suggests lower volatility than the broader market, possibly reflecting market perception of government support or strategic importance. The valuation appears to incorporate expectations of potential recovery or restructuring rather than current operational performance.

Strategic Advantages And Outlook

The company's strategic position benefits from its specialization in high-value steel products and vertical integration, though current operational challenges dominate the outlook. Its location in Xining provides regional advantages, but the outlook remains cautious given the substantial losses and negative cash flow. Success will depend on operational improvements, market recovery in key end sectors, and potentially strategic support given China's focus on industrial consolidation.

Sources

Company financial reportsShanghai Stock 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