investorscraft@gmail.com

Intrinsic ValueLingyuan Iron & Steel Co., Ltd. (600231.SS)

Previous Close$2.42
Intrinsic Value
Upside potential
Previous Close
$2.42

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

Lingyuan Iron & Steel operates as a vertically integrated steel producer in China's basic materials sector, engaging in the full production chain from mining and washing ferrous metal ores to manufacturing finished steel products. The company generates revenue through the sale of diverse metallurgical offerings including hot-rolled round steel, rebars, medium and wide belts, wire rods, and welded steel pipes. Operating within the highly competitive Chinese steel industry, Lingyuan maintains market presence through both domestic sales and export channels to over 30 countries, positioning itself as a regional player in the global steel trade. The company's integrated approach from raw material extraction to finished product manufacturing provides some cost control advantages, though it faces significant pressure from larger state-owned enterprises and environmental regulations impacting the sector. Its export-oriented strategy helps diversify revenue streams but exposes the business to global steel price fluctuations and trade policy risks.

Revenue Profitability And Efficiency

The company reported revenue of CNY 18.1 billion for the period, reflecting its substantial production scale within the steel industry. However, operational efficiency challenges are evident with a net loss of CNY 1.68 billion and negative operating cash flow of CNY 980 million, indicating significant margin pressure and working capital management issues in a competitive market environment.

Earnings Power And Capital Efficiency

Lingyuan's earnings power appears severely constrained with a diluted EPS of -CNY 0.59, demonstrating weak profitability amid industry headwinds. Capital expenditure of CNY 905.6 million alongside negative operating cash flow suggests the company is investing while facing operational cash constraints, potentially impacting future capacity and efficiency improvements.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.33 billion in cash against total debt of CNY 3.5 billion, indicating moderate liquidity but concerning leverage levels. The negative cash flow from operations combined with substantial debt obligations presents financial stability challenges that require careful management in the cyclical steel industry.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with no dividend distribution indicating capital preservation priorities. The company's export presence across 30+ countries provides some diversification, but industry-wide challenges in steel pricing and demand have negatively impacted growth trajectories and shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 6.0 billion, the market appears to be pricing in significant challenges, valuing the company at approximately 0.33 times revenue. The low beta of 0.618 suggests relatively lower volatility compared to the broader market, possibly reflecting expectations of limited near-term recovery in the cyclical steel sector.

Strategic Advantages And Outlook

Lingyuan's vertically integrated model from mining to finished products provides some cost control advantages, though current market conditions overwhelm these benefits. The outlook remains challenging given industry overcapacity, environmental regulations, and the need for operational restructuring to restore profitability and financial stability in a competitive landscape.

Sources

Company financial reportingStock exchange disclosuresIndustry analysis reports

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