investorscraft@gmail.com

Intrinsic ValueShandong Nanshan Aluminium Co.,Ltd. (600219.SS)

Previous Close$7.34
Intrinsic Value
Upside potential
Previous Close
$7.34

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 Nanshan Aluminium operates as a vertically integrated aluminum producer, manufacturing a comprehensive portfolio of aluminum products spanning construction profiles, industrial components, rolled materials, and specialized alloys. The company serves diverse end markets including aerospace, automotive manufacturing, transportation infrastructure, packaging, and consumer goods through its extensive product offerings. Its strategic positioning within China's industrial ecosystem leverages full-cycle production capabilities from alumina refining to high-value fabricated products, enabling cost control and quality consistency across the value chain. The company maintains a significant market presence in industrial aluminum applications, particularly in sectors requiring specialized alloys and precision engineering, while competing in both domestic and international markets against global aluminum producers.

Revenue Profitability And Efficiency

The company generated CNY 33.5 billion in revenue with net income of CNY 4.8 billion, reflecting a healthy net margin of approximately 14.4%. Operating cash flow of CNY 7.6 billion significantly exceeded capital expenditures, indicating strong operational efficiency and cash generation capabilities. The business demonstrates effective cost management and pricing power within the aluminum value chain despite commodity price volatility.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.42 and robust operating cash flow generation, the company exhibits solid earnings power. The substantial cash position relative to operational requirements suggests efficient capital deployment. The cash conversion cycle appears optimized given the capital-intensive nature of aluminum production and the company's vertical integration strategy.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with CNY 25.7 billion in cash and equivalents against total debt of CNY 5.7 billion, resulting in a net cash position. This conservative financial structure provides significant liquidity buffers and flexibility for strategic investments or weathering industry downturns. The low debt-to-equity ratio indicates minimal financial risk.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing a dividend of CNY 0.13 per share while retaining substantial earnings for reinvestment. Growth appears focused on operational efficiency and market expansion rather than aggressive capacity building, given the moderate capital expenditure levels relative to cash generation capabilities.

Valuation And Market Expectations

Trading at a market capitalization of CNY 46.2 billion, the company commands a P/E ratio of approximately 9.6x based on current earnings. The beta of 0.854 suggests lower volatility than the broader market, reflecting the stable nature of its industrial business model and strong financial position.

Strategic Advantages And Outlook

The company's vertical integration provides cost advantages and supply chain security, while its diverse product portfolio mitigates sector-specific risks. Strong financial health positions it well for strategic acquisitions or capacity expansion. Exposure to growing sectors like electric vehicles and renewable energy infrastructure offers long-term growth opportunities despite cyclical aluminum pricing.

Sources

Company financial reportsStock 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