investorscraft@gmail.com

Intrinsic ValueNanjing Iron & Steel Co., Ltd. (600282.SS)

Previous Close$5.83
Intrinsic Value
Upside potential
Previous Close
$5.83

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

Nanjing Iron & Steel Co., Ltd. operates as a prominent steel producer within China's basic materials sector, generating revenue through the manufacturing and sale of a diversified portfolio of steel products. Its core business model involves transforming raw materials into high-value steel used in critical infrastructure and industrial applications, including energy projects like LNG storage and nuclear power, maritime engineering such as drilling platforms and vessels, and heavy machinery like hydraulic excavators. The company serves a global customer base across Europe, South Korea, India, the Middle East, and Southeast Asia, positioning itself as a key supplier for technically demanding and large-scale construction projects. This focus on specialized, application-specific steel products allows it to compete on value and technical capability rather than solely on price, carving out a defensible niche within the highly competitive global steel industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 61.8 billion for the period. Profitability was demonstrated with a net income of CNY 2.26 billion, translating to a diluted EPS of CNY 0.37. Operating cash flow generation was healthy at CNY 3.22 billion, indicating effective conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

The firm's earnings power is supported by its operational scale and market position. Capital expenditures of CNY -2.04 billion reflect ongoing investments to maintain and potentially upgrade production facilities, which is typical for capital-intensive heavy industry. The difference between operating cash flow and capex indicates some discretionary cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 6.29 billion against total debt of CNY 21.63 billion. This significant debt load is common for capital-intensive steel producers but necessitates careful management. The company's low beta of 0.397 suggests its stock is less volatile than the broader market.

Growth Trends And Dividend Policy

A dividend per share of CNY 0.3036 signals a commitment to returning capital to shareholders, which is a positive indicator for income-focused investors. Future growth is likely tied to global demand for infrastructure and energy projects, which drive consumption of its specialized steel products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.1 billion, the market values the company at a significant discount to its annual revenue. This valuation likely reflects the cyclical nature of the steel industry and the high debt levels, tempering growth expectations despite its solid market position.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-grade steel for complex engineering applications, which provides some insulation from commoditized competition. The outlook is intrinsically linked to global economic cycles, particularly investment in energy and major infrastructure projects within its key markets.

Sources

Company Filings (e.g., Annual Report)Public market data

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