investorscraft@gmail.com

Intrinsic ValueHang Zhou Iron & Steel Co.,Ltd. (600126.SS)

Previous Close$8.95
Intrinsic Value
Upside potential
Previous Close
$8.95

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

Hangzhou Iron & Steel Co., Ltd. operates as a significant integrated steel producer within China's basic materials sector, specializing in the manufacturing and sale of a diverse portfolio of steel products. Its core revenue model is derived from the production and distribution of carbon structural steel, low-alloy structural steel, automotive structural steel, and specialized grades for shipbuilding, pipelines, and containers. The company has strategically diversified its operations beyond traditional steelmaking to include environmental protection services, such as industrial wastewater treatment, municipal water supply, and sludge treatment, creating an additional revenue stream and aligning with national sustainability initiatives. Operating in a highly competitive and cyclical industry, the company's market position is that of a regional player based in Hangzhou, navigating the challenges of overcapacity and fluctuating global demand for steel while leveraging its integrated production capabilities and environmental services to maintain its operational footprint.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 63.66 billion for the period, demonstrating significant scale of operations. However, profitability was challenged, with a net loss of CNY 628 million and negative diluted EPS of CNY -0.19. Operating cash flow remained positive at CNY 1.13 billion, but was exceeded by capital expenditures of CNY 1.33 billion, indicating a net cash outflow from investing activities for the period.

Earnings Power And Capital Efficiency

Current earnings power is under pressure, as evidenced by the net loss. The positive operating cash flow suggests the core operations can generate cash, but this is being heavily reinvested into the business through capital expenditures, which were greater than the operating cash inflow. This indicates a period of significant investment, potentially for modernization or capacity upgrades, which has impacted near-term earnings.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a low total debt of CNY 759 million relative to a substantial cash and equivalents position of CNY 6.73 billion. This strong liquidity profile provides a significant buffer against the cyclical nature of the steel industry and supports financial flexibility. The low debt level minimizes interest expense burdens, which is crucial during a period of operational losses.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend distribution of CNY 0.05 per share, signaling a commitment to shareholder returns. The significant capital expenditure suggests a focus on long-term growth or operational efficiency improvements rather than short-term profitability. The diversification into environmental services represents a strategic growth trend aimed at creating a more resilient business model beyond the volatile steel cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.6 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting the challenges in its current profitability. A beta of 0.76 suggests the stock is perceived as less volatile than the broader market, which may be attributed to its strong balance sheet and the defensive nature of its dividend amidst earnings pressure.

Strategic Advantages And Outlook

Key strategic advantages include a robust balance sheet with high liquidity and low debt, providing stability in a capital-intensive industry. The diversification into environmental protection services offers a potential hedge against steel market cyclicality. The outlook hinges on improving operational efficiency, managing commodity price inputs, and successfully integrating its newer environmental business lines to return to sustainable profitability.

Sources

Company Financial ReportsShanghai Stock Exchange Filings

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