investorscraft@gmail.com

Intrinsic ValueSichuan Western Resources Holding Co., Ltd. (600139.SS)

Previous Close$0.74
Intrinsic Value
Upside potential
Previous Close
$0.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sichuan Western Resources Holding Co., Ltd. operates as a diversified industrial conglomerate with a primary focus on non-ferrous metal operations, supplemented by finance leasing services. Based in Chengdu, China, the company's core revenue model is derived from its metals business, though it also generates income through its financial services arm. This dual operational structure positions it within the broader industrials sector, leveraging China's significant domestic demand for metals while attempting to diversify its income streams. The company's market position is challenged, operating in a highly competitive and capital-intensive industry where scale and operational efficiency are critical. Its relatively small market capitalization suggests it is a minor player facing significant headwinds in establishing a sustainable competitive advantage or market leadership within its chosen segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 94.2 million for FY 2021. However, this was overshadowed by a substantial net loss of CNY -622.7 million, indicating severe profitability challenges. Operating cash flow was deeply negative at CNY -77.7 million, further highlighting significant operational inefficiency and a failure to generate cash from its core business activities during the period.

Earnings Power And Capital Efficiency

Earnings power was severely negative, with diluted EPS of -CNY 0.94. The company reported no capital expenditures, suggesting a complete halt in investment for future growth. The deeply negative operating cash flow, combined with minimal cash generation, points to critically poor capital efficiency and an inability to deploy assets effectively to create shareholder value.

Balance Sheet And Financial Health

The balance sheet appears highly distressed. Cash and equivalents were minimal at CNY 62,681, while total debt was reported at CNY 102,388. This negative working capital position, coupled with massive losses, indicates a precarious financial state with potential liquidity and solvency risks that threaten the company's ongoing viability.

Growth Trends And Dividend Policy

Financial trends are overwhelmingly negative, characterized by significant losses and negative cash flow. Despite this severe financial distress, the company reported a dividend per share of CNY 0.49. This payout appears unsustainable and incongruent with its dire operational and financial performance, raising questions about its dividend policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 489.8 million, the market is valuing the company at a significant premium to its meager revenue base. A beta of 1.08 suggests stock volatility slightly above the market average. This valuation likely incorporates speculative elements or potential restructuring hopes rather than fundamentals.

Strategic Advantages And Outlook

The company's strategic position is severely weakened by its financial distress and operational challenges. Its outlook is highly uncertain, contingent on a successful operational turnaround, debt restructuring, or a significant strategic pivot. The current business model appears unsustainable without profound changes to its operations and capital structure.

Sources

Company Annual ReportShanghai Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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